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

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 282.8%
YoY- -95.16%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND'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 138,389 184,518 160,019 109,764 109,015 122,973 103,958 4.88%
PBT -65,799 5,155 18,264 618 7,566 14,812 6,857 -
Tax -1,344 -861 -6,601 -278 -539 -2,919 -588 14.76%
NP -67,143 4,294 11,663 340 7,027 11,893 6,269 -
-
NP to SH -54,564 5,156 11,547 340 7,027 11,893 4,782 -
-
Tax Rate - 16.70% 36.14% 44.98% 7.12% 19.71% 8.58% -
Total Cost 205,532 180,224 148,356 109,424 101,988 111,080 97,689 13.19%
-
Net Worth 56,843 117,818 70,171 88,777 90,949 88,030 77,171 -4.96%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - 3,628 5,191 - 2,082 2,000 1,796 -
Div Payout % - 70.38% 44.96% - 29.63% 16.82% 37.57% -
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 56,843 117,818 70,171 88,777 90,949 88,030 77,171 -4.96%
NOSH 72,876 72,727 70,171 64,801 41,720 40,754 39,985 10.51%
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 -48.52% 2.33% 7.29% 0.31% 6.45% 9.67% 6.03% -
ROE -95.99% 4.38% 16.46% 0.38% 7.73% 13.51% 6.20% -
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 189.89 253.71 228.04 169.39 261.30 301.74 259.99 -5.09%
EPS -74.87 7.09 16.46 0.52 16.84 29.18 11.96 -
DPS 0.00 5.00 7.40 0.00 5.00 5.00 4.50 -
NAPS 0.78 1.62 1.00 1.37 2.18 2.16 1.93 -14.00%
Adjusted Per Share Value based on latest NOSH - 64,801
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 190.16 253.54 219.88 150.82 149.80 168.97 142.85 4.88%
EPS -74.98 7.08 15.87 0.47 9.66 16.34 6.57 -
DPS 0.00 4.99 7.13 0.00 2.86 2.75 2.47 -
NAPS 0.7811 1.6189 0.9642 1.2199 1.2497 1.2096 1.0604 -4.96%
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 0.67 0.70 1.03 0.92 1.72 1.71 1.68 -
P/RPS 0.35 0.28 0.45 0.54 0.66 0.57 0.65 -9.79%
P/EPS -0.89 9.87 6.26 175.34 10.21 5.86 14.05 -
EY -111.75 10.13 15.98 0.57 9.79 17.07 7.12 -
DY 0.00 7.14 7.18 0.00 2.91 2.92 2.68 -
P/NAPS 0.86 0.43 1.03 0.67 0.79 0.79 0.87 -0.19%
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 05/09/06 01/09/05 24/09/04 30/09/03 27/09/02 28/09/01 -
Price 0.46 0.65 0.85 0.88 1.74 1.46 1.39 -
P/RPS 0.24 0.26 0.37 0.52 0.67 0.48 0.53 -12.36%
P/EPS -0.61 9.17 5.17 167.72 10.33 5.00 11.62 -
EY -162.76 10.91 19.36 0.60 9.68 19.99 8.60 -
DY 0.00 7.69 8.70 0.00 2.87 3.42 3.24 -
P/NAPS 0.59 0.40 0.85 0.64 0.80 0.68 0.72 -3.26%

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