Highlights

[SAPRES] QoQ Annualized Quarter Result on 2018-01-31 [#4]

Stock [SAPRES]: SAPURA RESOURCES BHD
Announcement Date 30-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Jan-2018  [#4]
Profit Trend QoQ -     827.25%    YoY -     -86.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 47,584 50,160 50,078 49,244 49,432 50,896 47,356 0.32%
  QoQ % -5.14% 0.16% 1.69% -0.38% -2.88% 7.48% -
  Horiz. % 100.48% 105.92% 105.75% 103.99% 104.38% 107.48% 100.00%
PBT -2,432 12,908 -948 -1,980 2,524 104,371 118,361 -
  QoQ % -118.84% 1,461.60% 52.12% -178.45% -97.58% -11.82% -
  Horiz. % -2.05% 10.91% -0.80% -1.67% 2.13% 88.18% 100.00%
Tax -1,208 1,094 -977 -1,732 -1,532 -4,034 18,589 -
  QoQ % -210.42% 211.94% 43.57% -13.05% 62.02% -121.70% -
  Horiz. % -6.50% 5.89% -5.26% -9.32% -8.24% -21.70% 100.00%
NP -3,640 14,002 -1,925 -3,712 992 100,337 136,950 -
  QoQ % -126.00% 827.25% 48.13% -474.19% -99.01% -26.73% -
  Horiz. % -2.66% 10.22% -1.41% -2.71% 0.72% 73.27% 100.00%
NP to SH -3,640 14,002 -1,925 -3,712 992 100,337 136,950 -
  QoQ % -126.00% 827.25% 48.13% -474.19% -99.01% -26.73% -
  Horiz. % -2.66% 10.22% -1.41% -2.71% 0.72% 73.27% 100.00%
Tax Rate - % -8.48 % - % - % 60.70 % 3.87 % -15.71 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1,468.48% 124.63% -
  Horiz. % 0.00% 53.98% 0.00% 0.00% -386.38% -24.63% 100.00%
Total Cost 51,224 36,158 52,003 52,956 48,440 -49,441 -89,594 -
  QoQ % 41.67% -30.47% -1.80% 9.32% 197.98% 44.82% -
  Horiz. % -57.17% -40.36% -58.04% -59.11% -54.07% 55.18% 100.00%
Net Worth 462,075 463,471 448,116 446,720 449,512 449,512 450,887 1.65%
  QoQ % -0.30% 3.43% 0.31% -0.62% 0.00% -0.31% -
  Horiz. % 102.48% 102.79% 99.39% 99.08% 99.69% 99.69% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - - - 20,242 21,460 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.68% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 94.32% 100.00%
Div Payout % - % - % - % - % - % 20.17 % 15.67 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 28.72% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 128.72% 100.00%
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 462,075 463,471 448,116 446,720 449,512 449,512 450,887 1.65%
  QoQ % -0.30% 3.43% 0.31% -0.62% 0.00% -0.31% -
  Horiz. % 102.48% 102.79% 99.39% 99.08% 99.69% 99.69% 100.00%
NOSH 139,600 139,600 139,600 139,600 139,600 139,600 139,593 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -7.65 % 27.91 % -3.84 % -7.54 % 2.01 % 197.14 % 289.19 % -
  QoQ % -127.41% 826.82% 49.07% -475.12% -98.98% -31.83% -
  Horiz. % -2.65% 9.65% -1.33% -2.61% 0.70% 68.17% 100.00%
ROE -0.79 % 3.02 % -0.43 % -0.83 % 0.22 % 22.32 % 30.37 % -
  QoQ % -126.16% 802.33% 48.19% -477.27% -99.01% -26.51% -
  Horiz. % -2.60% 9.94% -1.42% -2.73% 0.72% 73.49% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 34.09 35.93 35.87 35.28 35.41 36.46 33.92 0.33%
  QoQ % -5.12% 0.17% 1.67% -0.37% -2.88% 7.49% -
  Horiz. % 100.50% 105.93% 105.75% 104.01% 104.39% 107.49% 100.00%
EPS -2.60 10.03 -1.37 -2.66 0.72 71.87 98.11 -
  QoQ % -125.92% 832.12% 48.50% -469.44% -99.00% -26.75% -
  Horiz. % -2.65% 10.22% -1.40% -2.71% 0.73% 73.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 14.50 15.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.66% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 94.34% 100.00%
NAPS 3.3100 3.3200 3.2100 3.2000 3.2200 3.2200 3.2300 1.65%
  QoQ % -0.30% 3.43% 0.31% -0.62% 0.00% -0.31% -
  Horiz. % 102.48% 102.79% 99.38% 99.07% 99.69% 99.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 34.09 35.93 35.87 35.28 35.41 36.46 33.92 0.33%
  QoQ % -5.12% 0.17% 1.67% -0.37% -2.88% 7.49% -
  Horiz. % 100.50% 105.93% 105.75% 104.01% 104.39% 107.49% 100.00%
EPS -2.60 10.03 -1.37 -2.66 0.72 71.87 98.10 -
  QoQ % -125.92% 832.12% 48.50% -469.44% -99.00% -26.74% -
  Horiz. % -2.65% 10.22% -1.40% -2.71% 0.73% 73.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 14.50 15.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.66% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 94.34% 100.00%
NAPS 3.3100 3.3200 3.2100 3.2000 3.2200 3.2200 3.2299 1.65%
  QoQ % -0.30% 3.43% 0.31% -0.62% 0.00% -0.31% -
  Horiz. % 102.48% 102.79% 99.38% 99.07% 99.69% 99.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.7900 0.8650 0.9550 1.0800 1.1000 0.9300 0.9500 -
P/RPS 2.32 2.41 2.66 3.06 3.11 2.55 2.80 -11.81%
  QoQ % -3.73% -9.40% -13.07% -1.61% 21.96% -8.93% -
  Horiz. % 82.86% 86.07% 95.00% 109.29% 111.07% 91.07% 100.00%
P/EPS -30.30 8.62 -69.24 -40.62 154.80 1.29 0.97 -
  QoQ % -451.51% 112.45% -70.46% -126.24% 11,900.00% 32.99% -
  Horiz. % -3,123.71% 888.66% -7,138.14% -4,187.63% 15,958.76% 132.99% 100.00%
EY -3.30 11.60 -1.44 -2.46 0.65 77.28 103.27 -
  QoQ % -128.45% 905.56% 41.46% -478.46% -99.16% -25.17% -
  Horiz. % -3.20% 11.23% -1.39% -2.38% 0.63% 74.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 15.59 16.18 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -3.65% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 96.35% 100.00%
P/NAPS 0.24 0.26 0.30 0.34 0.34 0.29 0.29 -11.88%
  QoQ % -7.69% -13.33% -11.76% 0.00% 17.24% 0.00% -
  Horiz. % 82.76% 89.66% 103.45% 117.24% 117.24% 100.00% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 29/06/18 30/03/18 06/12/17 28/09/17 20/06/17 30/03/17 24/11/16 -
Price 0.8400 0.7700 0.9300 0.9600 1.0900 1.1700 0.9500 -
P/RPS 2.46 2.14 2.59 2.72 3.08 3.21 2.80 -8.29%
  QoQ % 14.95% -17.37% -4.78% -11.69% -4.05% 14.64% -
  Horiz. % 87.86% 76.43% 92.50% 97.14% 110.00% 114.64% 100.00%
P/EPS -32.22 7.68 -67.43 -36.10 153.39 1.63 0.97 -
  QoQ % -519.53% 111.39% -86.79% -123.53% 9,310.43% 68.04% -
  Horiz. % -3,321.65% 791.75% -6,951.55% -3,721.65% 15,813.40% 168.04% 100.00%
EY -3.10 13.03 -1.48 -2.77 0.65 61.43 103.27 -
  QoQ % -123.79% 980.41% 46.57% -526.15% -98.94% -40.52% -
  Horiz. % -3.00% 12.62% -1.43% -2.68% 0.63% 59.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 12.39 16.18 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -23.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 76.58% 100.00%
P/NAPS 0.25 0.23 0.29 0.30 0.34 0.36 0.29 -9.45%
  QoQ % 8.70% -20.69% -3.33% -11.76% -5.56% 24.14% -
  Horiz. % 86.21% 79.31% 100.00% 103.45% 117.24% 124.14% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

321  231  570  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.0350.00 
 FRONTKN 0.785+0.045 
 FPGROUP 0.455+0.03 
 EDARAN 0.785+0.07 
 HSI-C3N 0.235+0.005 
 SAPNRG 0.59+0.01 
 MRCB 0.845-0.005 
 FAJAR 0.535+0.025 
 HSI-C3S 0.405-0.025 
 NOTION 0.73+0.07 
Partners & Brokers