[SAPCRES] YoY TTM Result on 31-Jul-2005 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 1.12%
YoY- 179.67%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
Revenue 2,805,279 2,060,989 1,687,806 1,474,857 415,199 336,441 481,371 41.37%
PBT 234,579 56,969 85,539 94,638 42,894 -3,981 -95,131 -
Tax -25,504 -10,050 -1,366 -9,078 -12,301 -6,130 -12,580 14.89%
NP 209,075 46,919 84,173 85,560 30,593 -10,111 -107,711 -
-
NP to SH 109,061 -9,696 46,391 85,560 30,593 -10,111 -107,711 -
-
Tax Rate 10.87% 17.64% 1.60% 9.59% 28.68% - - -
Total Cost 2,596,204 2,014,070 1,603,633 1,389,297 384,606 346,552 589,082 33.82%
-
Net Worth 858,351 685,116 497,393 316,604 244,582 0 217,274 30.98%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
Div 20,925 17,696 13,224 - - - - -
Div Payout % 19.19% 0.00% 28.51% - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
Net Worth 858,351 685,116 497,393 316,604 244,582 0 217,274 30.98%
NOSH 1,175,824 1,038,055 888,202 879,458 843,389 75,705 75,705 71.40%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
NP Margin 7.45% 2.28% 4.99% 5.80% 7.37% -3.01% -22.38% -
ROE 12.71% -1.42% 9.33% 27.02% 12.51% 0.00% -49.57% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
RPS 238.58 198.54 190.02 167.70 49.23 444.41 635.85 -17.51%
EPS 9.28 -0.93 5.22 9.73 3.63 -13.36 -142.28 -
DPS 1.78 1.70 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.66 0.56 0.36 0.29 0.00 2.87 -23.58%
Adjusted Per Share Value based on latest NOSH - 879,458
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
RPS 219.61 161.35 132.13 115.46 32.50 26.34 37.68 41.38%
EPS 8.54 -0.76 3.63 6.70 2.39 -0.79 -8.43 -
DPS 1.64 1.39 1.04 0.00 0.00 0.00 0.00 -
NAPS 0.672 0.5363 0.3894 0.2479 0.1915 0.00 0.1701 30.98%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 30/06/03 -
Price 1.36 2.54 0.79 1.07 1.17 6.80 5.20 -
P/RPS 0.57 1.28 0.42 0.64 2.38 1.53 0.82 -6.89%
P/EPS 14.66 -271.93 15.13 11.00 32.25 -50.91 -3.65 -
EY 6.82 -0.37 6.61 9.09 3.10 -1.96 -27.36 -
DY 1.31 0.67 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 3.85 1.41 2.97 4.03 0.00 1.81 0.53%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
Date 16/09/08 20/09/07 27/09/06 19/09/05 - - - -
Price 1.21 1.89 0.77 0.99 0.00 0.00 0.00 -
P/RPS 0.51 0.95 0.41 0.59 0.00 0.00 0.00 -
P/EPS 13.05 -202.34 14.74 10.18 0.00 0.00 0.00 -
EY 7.67 -0.49 6.78 9.83 0.00 0.00 0.00 -
DY 1.47 0.90 1.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.86 1.38 2.75 0.00 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