[SAPCRES] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 142.32%
YoY- 153.57%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,651,012 948,328 370,812 370,812 758,731 576,939 613,043 21.49%
PBT 97,110 -101,764 9,318 9,318 23,135 37,583 19,409 37.22%
Tax -11,139 -2 -5,039 -5,039 -31,123 -10,338 -3,891 22.96%
NP 85,971 -101,766 4,279 4,279 -7,988 27,245 15,518 40.00%
-
NP to SH 85,971 -101,766 4,279 4,279 -7,988 15,944 5,232 73.35%
-
Tax Rate 11.47% - 54.08% 54.08% 134.53% 27.51% 20.05% -
Total Cost 1,565,041 1,050,094 366,533 366,533 766,719 549,694 597,525 20.83%
-
Net Worth 324,940 256,379 0 219,318 327,365 335,930 315,386 0.58%
Dividend
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 13,173 - - - - - 3,781 27.80%
Div Payout % 15.32% - - - - - 72.28% -
Equity
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 324,940 256,379 0 219,318 327,365 335,930 315,386 0.58%
NOSH 878,218 854,597 75,888 75,888 75,778 75,830 75,632 61.92%
Ratio Analysis
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.21% -10.73% 1.15% 1.15% -1.05% 4.72% 2.53% -
ROE 26.46% -39.69% 0.00% 1.95% -2.44% 4.75% 1.66% -
Per Share
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 188.00 110.97 488.62 488.62 1,001.24 760.82 810.56 -24.96%
EPS 9.79 -11.91 5.64 5.64 -10.54 21.03 6.92 7.05%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 5.00 -21.07%
NAPS 0.37 0.30 0.00 2.89 4.32 4.43 4.17 -37.87%
Adjusted Per Share Value based on latest NOSH - 75,888
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 129.25 74.24 29.03 29.03 59.40 45.17 47.99 21.49%
EPS 6.73 -7.97 0.33 0.33 -0.63 1.25 0.41 73.32%
DPS 1.03 0.00 0.00 0.00 0.00 0.00 0.30 27.43%
NAPS 0.2544 0.2007 0.00 0.1717 0.2563 0.263 0.2469 0.58%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/10/05 29/10/04 31/10/03 30/09/03 30/09/02 - - -
Price 0.85 1.19 14.00 12.70 3.04 0.00 0.00 -
P/RPS 0.45 1.07 2.87 2.60 0.30 0.00 0.00 -
P/EPS 8.68 -9.99 248.29 225.24 -28.84 0.00 0.00 -
EY 11.52 -10.01 0.40 0.44 -3.47 0.00 0.00 -
DY 1.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 3.97 0.00 4.39 0.70 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/12/05 02/12/04 - - 20/11/02 26/11/01 27/11/00 -
Price 0.63 1.37 0.00 0.00 3.20 0.00 0.00 -
P/RPS 0.34 1.23 0.00 0.00 0.32 0.00 0.00 -
P/EPS 6.44 -11.50 0.00 0.00 -30.36 0.00 0.00 -
EY 15.54 -8.69 0.00 0.00 -3.29 0.00 0.00 -
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 4.57 0.00 0.00 0.74 0.00 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