[SAPRES] YoY TTM Result on 31-Oct-2012 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -153.08%
YoY- -100.57%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 41,920 39,948 36,473 24,698 19,474 79,118 256,008 -26.02%
PBT 3,171 24,972 39,245 -805 146,861 22,619 10,745 -18.39%
Tax -216 244 187 -100 11,522 -6,069 -7,344 -44.42%
NP 2,955 25,216 39,432 -905 158,383 16,550 3,401 -2.31%
-
NP to SH 2,955 25,216 39,432 -905 158,383 16,550 3,401 -2.31%
-
Tax Rate 6.81% -0.98% -0.48% - -7.85% 26.83% 68.35% -
Total Cost 38,965 14,732 -2,959 25,603 -138,909 62,568 252,607 -26.75%
-
Net Worth 367,495 365,751 340,624 316,891 313,763 166,116 149,156 16.20%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 367,495 365,751 340,624 316,891 313,763 166,116 149,156 16.20%
NOSH 139,600 139,600 139,600 139,600 139,450 139,594 139,398 0.02%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 7.05% 63.12% 108.11% -3.66% 813.30% 20.92% 1.33% -
ROE 0.80% 6.89% 11.58% -0.29% 50.48% 9.96% 2.28% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 29.89 28.62 26.13 17.69 13.96 56.68 183.65 -26.09%
EPS 2.11 18.06 28.25 -0.65 113.58 11.86 2.44 -2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.62 2.44 2.27 2.25 1.19 1.07 16.08%
Adjusted Per Share Value based on latest NOSH - 139,600
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 16.17 15.41 14.07 9.53 7.51 30.52 98.75 -26.02%
EPS 1.14 9.73 15.21 -0.35 61.09 6.38 1.31 -2.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4175 1.4108 1.3138 1.2223 1.2102 0.6407 0.5753 16.20%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.40 0.965 0.96 0.75 0.94 1.02 0.30 -
P/RPS 4.68 3.37 3.67 4.24 6.73 1.80 0.16 75.48%
P/EPS 66.45 5.34 3.40 -115.69 0.83 8.60 12.30 32.44%
EY 1.50 18.72 29.42 -0.86 120.83 11.62 8.13 -24.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.37 0.39 0.33 0.42 0.86 0.28 11.21%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 27/11/15 27/11/14 02/12/13 22/11/12 29/11/11 10/12/10 17/12/09 -
Price 1.42 0.94 0.91 0.73 0.90 1.46 0.29 -
P/RPS 4.75 3.28 3.48 4.13 6.44 2.58 0.16 75.92%
P/EPS 67.40 5.20 3.22 -112.61 0.79 12.31 11.89 33.51%
EY 1.48 19.22 31.04 -0.89 126.20 8.12 8.41 -25.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.36 0.37 0.32 0.40 1.23 0.27 12.24%

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