[SAPRES] YoY TTM Result on 31-Oct-2009 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 140.35%
YoY- 197.98%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 24,698 19,474 79,118 256,008 233,591 183,256 43,778 -9.09%
PBT -805 146,861 22,619 10,745 -4,243 -7,107 -7,640 -31.25%
Tax -100 11,522 -6,069 -7,344 772 -863 -2,063 -39.58%
NP -905 158,383 16,550 3,401 -3,471 -7,970 -9,703 -32.63%
-
NP to SH -905 158,383 16,550 3,401 -3,471 -7,970 -9,528 -32.42%
-
Tax Rate - -7.85% 26.83% 68.35% - - - -
Total Cost 25,603 -138,909 62,568 252,607 237,062 191,226 53,481 -11.54%
-
Net Worth 316,891 313,763 166,116 149,156 146,899 150,429 157,373 12.36%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 316,891 313,763 166,116 149,156 146,899 150,429 157,373 12.36%
NOSH 139,600 139,450 139,594 139,398 141,249 140,588 139,268 0.03%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -3.66% 813.30% 20.92% 1.33% -1.49% -4.35% -22.16% -
ROE -0.29% 50.48% 9.96% 2.28% -2.36% -5.30% -6.05% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 17.69 13.96 56.68 183.65 165.37 130.35 31.43 -9.12%
EPS -0.65 113.58 11.86 2.44 -2.46 -5.67 -6.84 -32.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.25 1.19 1.07 1.04 1.07 1.13 12.31%
Adjusted Per Share Value based on latest NOSH - 139,398
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 9.53 7.51 30.52 98.75 90.10 70.69 16.89 -9.08%
EPS -0.35 61.09 6.38 1.31 -1.34 -3.07 -3.68 -32.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2223 1.2102 0.6407 0.5753 0.5666 0.5802 0.607 12.36%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.75 0.94 1.02 0.30 0.14 0.47 0.32 -
P/RPS 4.24 6.73 1.80 0.16 0.08 0.36 1.02 26.77%
P/EPS -115.69 0.83 8.60 12.30 -5.70 -8.29 -4.68 70.59%
EY -0.86 120.83 11.62 8.13 -17.55 -12.06 -21.38 -41.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.86 0.28 0.13 0.44 0.28 2.77%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 22/11/12 29/11/11 10/12/10 17/12/09 19/12/08 10/12/07 19/12/06 -
Price 0.73 0.90 1.46 0.29 0.17 0.40 0.30 -
P/RPS 4.13 6.44 2.58 0.16 0.10 0.31 0.95 27.72%
P/EPS -112.61 0.79 12.31 11.89 -6.92 -7.06 -4.39 71.64%
EY -0.89 126.20 8.12 8.41 -14.45 -14.17 -22.80 -41.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 1.23 0.27 0.16 0.37 0.27 2.86%

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