[SAPCRES] YoY TTM Result on 31-Oct-2004 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
02-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -432.64%
YoY- -2478.27%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Revenue 2,106,069 1,717,179 1,651,012 948,328 370,812 370,812 758,731 22.22%
PBT 126,217 42,300 97,110 -101,764 9,318 9,318 23,135 39.58%
Tax -10,803 -3,509 -11,139 -2 -5,039 -5,039 -31,123 -18.77%
NP 115,414 38,791 85,971 -101,766 4,279 4,279 -7,988 -
-
NP to SH 52,365 -7,622 85,971 -101,766 4,279 4,279 -7,988 -
-
Tax Rate 8.56% 8.30% 11.47% - 54.08% 54.08% 134.53% -
Total Cost 1,990,655 1,678,388 1,565,041 1,050,094 366,533 366,533 766,719 20.62%
-
Net Worth 697,787 452,021 324,940 256,379 0 219,318 327,365 16.03%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Div 17,696 13,224 13,173 - - - - -
Div Payout % 33.79% 0.00% 15.32% - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Net Worth 697,787 452,021 324,940 256,379 0 219,318 327,365 16.03%
NOSH 1,041,473 886,315 878,218 854,597 75,888 75,888 75,778 67.37%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
NP Margin 5.48% 2.26% 5.21% -10.73% 1.15% 1.15% -1.05% -
ROE 7.50% -1.69% 26.46% -39.69% 0.00% 1.95% -2.44% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
RPS 202.22 193.74 188.00 110.97 488.62 488.62 1,001.24 -26.97%
EPS 5.03 -0.86 9.79 -11.91 5.64 5.64 -10.54 -
DPS 1.70 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.51 0.37 0.30 0.00 2.89 4.32 -30.67%
Adjusted Per Share Value based on latest NOSH - 854,597
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
RPS 164.87 134.43 129.25 74.24 29.03 29.03 59.40 22.22%
EPS 4.10 -0.60 6.73 -7.97 0.33 0.33 -0.63 -
DPS 1.39 1.04 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.5463 0.3539 0.2544 0.2007 0.00 0.1717 0.2563 16.03%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 30/09/03 30/09/02 -
Price 1.84 0.69 0.85 1.19 14.00 12.70 3.04 -
P/RPS 0.91 0.36 0.45 1.07 2.87 2.60 0.30 24.37%
P/EPS 36.60 -80.24 8.68 -9.99 248.29 225.24 -28.84 -
EY 2.73 -1.25 11.52 -10.01 0.40 0.44 -3.47 -
DY 0.92 2.17 1.76 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.35 2.30 3.97 0.00 4.39 0.70 30.85%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Date 13/12/07 15/12/06 13/12/05 02/12/04 - - 20/11/02 -
Price 1.56 0.69 0.63 1.37 0.00 0.00 3.20 -
P/RPS 0.77 0.36 0.34 1.23 0.00 0.00 0.32 18.83%
P/EPS 31.03 -80.24 6.44 -11.50 0.00 0.00 -30.36 -
EY 3.22 -1.25 15.54 -8.69 0.00 0.00 -3.29 -
DY 1.09 2.17 2.38 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.35 1.70 4.57 0.00 0.00 0.74 25.28%

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