[SAPCRES] YoY TTM Result on 31-Oct-2005 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 0.48%
YoY- 184.48%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Revenue 3,233,103 2,106,069 1,717,179 1,651,012 948,328 370,812 370,812 53.02%
PBT 274,384 126,217 42,300 97,110 -101,764 9,318 9,318 94.35%
Tax -32,513 -10,803 -3,509 -11,139 -2 -5,039 -5,039 44.23%
NP 241,871 115,414 38,791 85,971 -101,766 4,279 4,279 120.91%
-
NP to SH 122,658 52,365 -7,622 85,971 -101,766 4,279 4,279 93.32%
-
Tax Rate 11.85% 8.56% 8.30% 11.47% - 54.08% 54.08% -
Total Cost 2,991,232 1,990,655 1,678,388 1,565,041 1,050,094 366,533 366,533 51.04%
-
Net Worth 893,750 697,787 452,021 324,940 256,379 0 219,318 31.78%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Div 44,445 17,696 13,224 13,173 - - - -
Div Payout % 36.24% 33.79% 0.00% 15.32% - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Net Worth 893,750 697,787 452,021 324,940 256,379 0 219,318 31.78%
NOSH 1,175,987 1,041,473 886,315 878,218 854,597 75,888 75,888 71.32%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
NP Margin 7.48% 5.48% 2.26% 5.21% -10.73% 1.15% 1.15% -
ROE 13.72% 7.50% -1.69% 26.46% -39.69% 0.00% 1.95% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
RPS 274.93 202.22 193.74 188.00 110.97 488.62 488.62 -10.68%
EPS 10.43 5.03 -0.86 9.79 -11.91 5.64 5.64 12.83%
DPS 3.78 1.70 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.76 0.67 0.51 0.37 0.30 0.00 2.89 -23.07%
Adjusted Per Share Value based on latest NOSH - 878,218
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
RPS 253.10 164.87 134.43 129.25 74.24 29.03 29.03 53.02%
EPS 9.60 4.10 -0.60 6.73 -7.97 0.33 0.33 93.88%
DPS 3.48 1.39 1.04 1.03 0.00 0.00 0.00 -
NAPS 0.6997 0.5463 0.3539 0.2544 0.2007 0.00 0.1717 31.78%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 30/09/03 -
Price 0.71 1.84 0.69 0.85 1.19 14.00 12.70 -
P/RPS 0.26 0.91 0.36 0.45 1.07 2.87 2.60 -36.38%
P/EPS 6.81 36.60 -80.24 8.68 -9.99 248.29 225.24 -49.70%
EY 14.69 2.73 -1.25 11.52 -10.01 0.40 0.44 99.20%
DY 5.32 0.92 2.17 1.76 0.00 0.00 0.00 -
P/NAPS 0.93 2.75 1.35 2.30 3.97 0.00 4.39 -26.27%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Date 10/12/08 13/12/07 15/12/06 13/12/05 02/12/04 - - -
Price 0.74 1.56 0.69 0.63 1.37 0.00 0.00 -
P/RPS 0.27 0.77 0.36 0.34 1.23 0.00 0.00 -
P/EPS 7.09 31.03 -80.24 6.44 -11.50 0.00 0.00 -
EY 14.09 3.22 -1.25 15.54 -8.69 0.00 0.00 -
DY 5.11 1.09 2.17 2.38 0.00 0.00 0.00 -
P/NAPS 0.97 2.33 1.35 1.70 4.57 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