[SAPNRG] YoY TTM Result on 31-Jul-2013 [#2]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 40.57%
YoY- 132.03%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 8,739,112 9,866,367 9,404,223 8,285,978 4,045,530 21.21%
PBT -798,841 847,735 1,763,827 1,078,792 619,322 -
Tax -136,429 -5,022 -223,935 -144,353 -124,207 2.37%
NP -935,270 842,713 1,539,892 934,439 495,115 -
-
NP to SH -933,758 842,312 1,538,008 810,537 349,329 -
-
Tax Rate - 0.59% 12.70% 13.38% 20.06% -
Total Cost 9,674,382 9,023,654 7,864,331 7,351,539 3,550,415 28.45%
-
Net Worth 12,236,399 12,621,801 10,665,597 9,587,317 6,051,254 19.23%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - 200,465 140,839 - - -
Div Payout % - 23.80% 9.16% - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 12,236,399 12,621,801 10,665,597 9,587,317 6,051,254 19.23%
NOSH 5,940,000 5,981,896 5,991,908 5,992,073 5,000,623 4.39%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -10.70% 8.54% 16.37% 11.28% 12.24% -
ROE -7.63% 6.67% 14.42% 8.45% 5.77% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 147.12 164.94 156.95 138.28 80.90 16.11%
EPS -15.72 14.08 25.67 13.53 6.99 -
DPS 0.00 3.35 2.35 0.00 0.00 -
NAPS 2.06 2.11 1.78 1.60 1.2101 14.21%
Adjusted Per Share Value based on latest NOSH - 5,992,073
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 47.41 53.53 51.02 44.96 21.95 21.21%
EPS -5.07 4.57 8.34 4.40 1.90 -
DPS 0.00 1.09 0.76 0.00 0.00 -
NAPS 0.6639 0.6848 0.5787 0.5202 0.3283 19.23%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 1.43 2.45 4.31 3.86 2.45 -
P/RPS 0.97 1.49 2.75 2.79 3.03 -24.76%
P/EPS -9.10 17.40 16.79 28.54 35.07 -
EY -10.99 5.75 5.96 3.50 2.85 -
DY 0.00 1.37 0.55 0.00 0.00 -
P/NAPS 0.69 1.16 2.42 2.41 2.02 -23.53%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/16 15/09/15 25/09/14 30/09/13 - -
Price 1.50 1.87 4.13 3.69 0.00 -
P/RPS 1.02 1.13 2.63 2.67 0.00 -
P/EPS -9.54 13.28 16.09 27.28 0.00 -
EY -10.48 7.53 6.22 3.67 0.00 -
DY 0.00 1.79 0.57 0.00 0.00 -
P/NAPS 0.73 0.89 2.32 2.31 0.00 -

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