[SAPRES] YoY TTM Result on 31-Jan-2003 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 66.42%
YoY- 60.66%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 37,810 42,040 25,379 70,996 94,133 106,419 125,263 -18.08%
PBT 1,860 1,617 -5,694 -36,107 -77,941 94,604 -11,326 -
Tax -1,307 273 -6,603 4,623 8,591 10,794 12,359 -
NP 553 1,890 -12,297 -31,484 -69,350 105,398 1,033 -9.88%
-
NP to SH 728 1,890 -12,297 -31,484 -80,033 88,687 -12,286 -
-
Tax Rate 70.27% -16.88% - - - -11.41% - -
Total Cost 37,257 40,150 37,676 102,480 163,483 1,021 124,230 -18.17%
-
Net Worth 167,747 169,561 170,231 251,096 284,792 360,159 22,664,850 -55.82%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 167,747 169,561 170,231 251,096 284,792 360,159 22,664,850 -55.82%
NOSH 139,789 140,133 139,534 139,497 139,603 139,596 12,805,000 -52.86%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 1.46% 4.50% -48.45% -44.35% -73.67% 99.04% 0.82% -
ROE 0.43% 1.11% -7.22% -12.54% -28.10% 24.62% -0.05% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 27.05 30.00 18.19 50.89 67.43 76.23 0.98 73.75%
EPS 0.52 1.35 -8.81 -22.57 -57.33 63.53 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.21 1.22 1.80 2.04 2.58 1.77 -6.26%
Adjusted Per Share Value based on latest NOSH - 139,497
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 14.58 16.22 9.79 27.38 36.31 41.05 48.32 -18.08%
EPS 0.28 0.73 -4.74 -12.14 -30.87 34.21 -4.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.647 0.654 0.6566 0.9685 1.0985 1.3892 87.4223 -55.82%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.38 0.70 1.76 0.99 1.52 2.29 2.44 -
P/RPS 1.40 2.33 9.68 1.95 2.25 3.00 249.43 -57.81%
P/EPS 72.97 51.90 -19.97 -4.39 -2.65 3.60 -2,543.07 -
EY 1.37 1.93 -5.01 -22.80 -37.72 27.74 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.58 1.44 0.55 0.75 0.89 1.38 -21.60%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/03/06 31/03/05 30/03/04 28/03/03 29/03/02 25/05/01 - -
Price 0.34 0.76 1.53 1.02 1.54 1.53 0.00 -
P/RPS 1.26 2.53 8.41 2.00 2.28 2.01 0.00 -
P/EPS 65.29 56.35 -17.36 -4.52 -2.69 2.41 0.00 -
EY 1.53 1.77 -5.76 -22.13 -37.23 41.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.63 1.25 0.57 0.75 0.59 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment