[SAPRES] YoY TTM Result on 31-Jul-2004 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 177.92%
YoY- 121.85%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 143,053 34,108 41,116 32,974 39,381 94,008 82,682 9.56%
PBT -9,858 -5,143 1,370 15,313 -48,121 -75,072 89,992 -
Tax -634 -2,049 227 -5,721 4,212 -1,930 15,406 -
NP -10,492 -7,192 1,597 9,592 -43,909 -77,002 105,398 -
-
NP to SH -10,492 -7,017 1,597 9,592 -43,909 -77,002 85,028 -
-
Tax Rate - - -16.57% 37.36% - - -17.12% -
Total Cost 153,545 41,300 39,519 23,382 83,290 171,010 -22,716 -
-
Net Worth 149,023 162,111 139,508 139,154 164,747 276,743 348,590 -13.20%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 149,023 162,111 139,508 139,154 164,747 276,743 348,590 -13.20%
NOSH 139,274 139,751 139,508 139,154 139,616 139,769 139,436 -0.01%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin -7.33% -21.09% 3.88% 29.09% -111.50% -81.91% 127.47% -
ROE -7.04% -4.33% 1.14% 6.89% -26.65% -27.82% 24.39% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 102.71 24.41 29.47 23.70 28.21 67.26 59.30 9.58%
EPS -7.53 -5.02 1.14 6.89 -31.45 -55.09 60.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.16 1.00 1.00 1.18 1.98 2.50 -13.18%
Adjusted Per Share Value based on latest NOSH - 139,154
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 55.18 13.16 15.86 12.72 15.19 36.26 31.89 9.56%
EPS -4.05 -2.71 0.62 3.70 -16.94 -29.70 32.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5748 0.6253 0.5381 0.5367 0.6355 1.0674 1.3446 -13.20%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.64 0.37 0.49 1.03 1.85 1.12 1.76 -
P/RPS 0.62 1.52 1.66 4.35 6.56 1.67 2.97 -22.97%
P/EPS -8.50 -7.37 42.80 14.94 -5.88 -2.03 2.89 -
EY -11.77 -13.57 2.34 6.69 -17.00 -49.19 34.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.32 0.49 1.03 1.57 0.57 0.70 -2.53%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 25/09/07 28/09/06 05/09/05 29/09/04 26/09/03 02/10/02 28/09/01 -
Price 0.47 0.31 0.45 0.90 2.33 0.87 1.37 -
P/RPS 0.46 1.27 1.53 3.80 8.26 1.29 2.31 -23.57%
P/EPS -6.24 -6.17 39.31 13.06 -7.41 -1.58 2.25 -
EY -16.03 -16.20 2.54 7.66 -13.50 -63.32 44.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.45 0.90 1.97 0.44 0.55 -3.64%

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