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

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -78.64%
YoY- -99.01%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Revenue 40,784 38,504 35,908 21,610 18,942 20,612 136,371 -21.43%
PBT 21,166 9,909 33,939 1,705 163,572 135,956 10,712 14.58%
Tax -208 450 53 0 9,146 1,367 -4,677 -46.32%
NP 20,958 10,359 33,992 1,705 172,718 137,323 6,035 28.25%
-
NP to SH 20,958 10,359 33,992 1,705 172,718 137,323 6,035 28.25%
-
Tax Rate 0.98% -4.54% -0.16% 0.00% -5.59% -1.01% 43.66% -
Total Cost 19,826 28,145 1,916 19,905 -153,776 -116,711 130,336 -31.36%
-
Net Worth 370,184 349,000 339,228 321,079 315,692 352,981 151,487 19.55%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Net Worth 370,184 349,000 339,228 321,079 315,692 352,981 151,487 19.55%
NOSH 139,600 139,600 139,600 139,600 139,686 139,600 138,979 0.08%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
NP Margin 51.39% 26.90% 94.66% 7.89% 911.83% 666.23% 4.43% -
ROE 5.66% 2.97% 10.02% 0.53% 54.71% 38.90% 3.98% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
RPS 28.98 27.58 25.72 15.48 13.56 14.77 98.12 -21.63%
EPS 14.89 7.42 24.35 1.22 123.65 98.43 4.34 27.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.50 2.43 2.30 2.26 2.53 1.09 19.25%
Adjusted Per Share Value based on latest NOSH - 139,600
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
RPS 15.73 14.85 13.85 8.34 7.31 7.95 52.60 -21.43%
EPS 8.08 4.00 13.11 0.66 66.62 52.97 2.33 28.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4279 1.3462 1.3085 1.2385 1.2177 1.3615 0.5843 19.55%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 31/01/12 30/07/10 -
Price 0.845 1.11 0.965 0.82 1.03 0.92 0.47 -
P/RPS 2.92 4.02 3.75 5.30 7.60 6.23 0.48 43.46%
P/EPS 5.68 14.96 3.96 67.14 0.83 0.93 10.82 -12.08%
EY 17.62 6.69 25.23 1.49 120.05 106.99 9.24 13.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.44 0.40 0.36 0.46 0.36 0.43 -5.73%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Date 21/09/15 23/09/14 27/09/13 27/09/12 15/09/11 26/03/12 23/09/10 -
Price 0.905 1.00 0.95 0.78 0.82 0.98 1.13 -
P/RPS 3.12 3.63 3.69 5.04 6.05 6.63 1.15 22.07%
P/EPS 6.08 13.48 3.90 63.86 0.66 1.00 26.02 -25.21%
EY 16.45 7.42 25.63 1.57 150.79 100.44 3.84 33.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.39 0.34 0.36 0.39 1.04 -20.02%

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