[SAPRES] YoY TTM Result on 31-Jan-2012 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
26-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -13.3%
YoY- 253.32%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
Revenue 38,504 35,908 21,610 20,612 136,371 249,403 238,088 -26.17%
PBT 9,909 33,939 1,705 135,956 10,712 9,673 -6,224 -
Tax 450 53 0 1,367 -4,677 -8,258 2,427 -24.47%
NP 10,359 33,992 1,705 137,323 6,035 1,415 -3,797 -
-
NP to SH 10,359 33,992 1,705 137,323 6,035 1,415 -3,797 -
-
Tax Rate -4.54% -0.16% 0.00% -1.01% 43.66% 85.37% - -
Total Cost 28,145 1,916 19,905 -116,711 130,336 247,988 241,885 -30.11%
-
Net Worth 349,000 339,228 321,079 352,981 151,487 146,737 145,022 15.75%
Dividend
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 349,000 339,228 321,079 352,981 151,487 146,737 145,022 15.75%
NOSH 139,600 139,600 139,600 139,600 138,979 139,749 139,444 0.01%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 26.90% 94.66% 7.89% 666.23% 4.43% 0.57% -1.59% -
ROE 2.97% 10.02% 0.53% 38.90% 3.98% 0.96% -2.62% -
Per Share
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
RPS 27.58 25.72 15.48 14.77 98.12 178.46 170.74 -26.19%
EPS 7.42 24.35 1.22 98.43 4.34 1.01 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.43 2.30 2.53 1.09 1.05 1.04 15.73%
Adjusted Per Share Value based on latest NOSH - 139,518
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
RPS 14.85 13.85 8.34 7.95 52.60 96.20 91.83 -26.17%
EPS 4.00 13.11 0.66 52.97 2.33 0.55 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3462 1.3085 1.2385 1.3615 0.5843 0.566 0.5594 15.75%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 31/01/12 30/07/10 31/07/09 31/07/08 -
Price 1.11 0.965 0.82 0.92 0.47 0.26 0.23 -
P/RPS 4.02 3.75 5.30 6.23 0.48 0.15 0.13 77.11%
P/EPS 14.96 3.96 67.14 0.93 10.82 25.68 -8.45 -
EY 6.69 25.23 1.49 106.99 9.24 3.89 -11.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.36 0.36 0.43 0.25 0.22 12.24%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
Date 23/09/14 27/09/13 27/09/12 26/03/12 23/09/10 28/08/09 23/09/08 -
Price 1.00 0.95 0.78 0.98 1.13 0.25 0.20 -
P/RPS 3.63 3.69 5.04 6.63 1.15 0.14 0.12 76.47%
P/EPS 13.48 3.90 63.86 1.00 26.02 24.69 -7.34 -
EY 7.42 25.63 1.57 100.44 3.84 4.05 -13.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.34 0.39 1.04 0.24 0.19 13.20%

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