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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 46,348 47,584 50,160 50,078 49,244 49,432 50,896 -6.07%
  QoQ % -2.60% -5.14% 0.16% 1.69% -0.38% -2.88% -
  Horiz. % 91.06% 93.49% 98.55% 98.39% 96.75% 97.12% 100.00%
PBT -6,060 -2,432 12,908 -948 -1,980 2,524 104,371 -
  QoQ % -149.18% -118.84% 1,461.60% 52.12% -178.45% -97.58% -
  Horiz. % -5.81% -2.33% 12.37% -0.91% -1.90% 2.42% 100.00%
Tax -996 -1,208 1,094 -977 -1,732 -1,532 -4,034 -60.74%
  QoQ % 17.55% -210.42% 211.94% 43.57% -13.05% 62.02% -
  Horiz. % 24.69% 29.95% -27.12% 24.23% 42.94% 37.98% 100.00%
NP -7,056 -3,640 14,002 -1,925 -3,712 992 100,337 -
  QoQ % -93.85% -126.00% 827.25% 48.13% -474.19% -99.01% -
  Horiz. % -7.03% -3.63% 13.95% -1.92% -3.70% 0.99% 100.00%
NP to SH -7,056 -3,640 14,002 -1,925 -3,712 992 100,337 -
  QoQ % -93.85% -126.00% 827.25% 48.13% -474.19% -99.01% -
  Horiz. % -7.03% -3.63% 13.95% -1.92% -3.70% 0.99% 100.00%
Tax Rate - % - % -8.48 % - % - % 60.70 % 3.87 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1,468.48% -
  Horiz. % 0.00% 0.00% -219.12% 0.00% 0.00% 1,568.48% 100.00%
Total Cost 53,404 51,224 36,158 52,003 52,956 48,440 -49,441 -
  QoQ % 4.26% 41.67% -30.47% -1.80% 9.32% 197.98% -
  Horiz. % -108.02% -103.61% -73.13% -105.18% -107.11% -97.98% 100.00%
Net Worth 459,283 462,075 463,471 448,116 446,720 449,512 449,512 1.45%
  QoQ % -0.60% -0.30% 3.43% 0.31% -0.62% 0.00% -
  Horiz. % 102.17% 102.80% 103.11% 99.69% 99.38% 100.00% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - - - 20,242 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 20.17 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 459,283 462,075 463,471 448,116 446,720 449,512 449,512 1.45%
  QoQ % -0.60% -0.30% 3.43% 0.31% -0.62% 0.00% -
  Horiz. % 102.17% 102.80% 103.11% 99.69% 99.38% 100.00% 100.00%
NOSH 139,600 139,600 139,600 139,600 139,600 139,600 139,600 -
  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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -15.22 % -7.65 % 27.91 % -3.84 % -7.54 % 2.01 % 197.14 % -
  QoQ % -98.95% -127.41% 826.82% 49.07% -475.12% -98.98% -
  Horiz. % -7.72% -3.88% 14.16% -1.95% -3.82% 1.02% 100.00%
ROE -1.54 % -0.79 % 3.02 % -0.43 % -0.83 % 0.22 % 22.32 % -
  QoQ % -94.94% -126.16% 802.33% 48.19% -477.27% -99.01% -
  Horiz. % -6.90% -3.54% 13.53% -1.93% -3.72% 0.99% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 33.20 34.09 35.93 35.87 35.28 35.41 36.46 -6.07%
  QoQ % -2.61% -5.12% 0.17% 1.67% -0.37% -2.88% -
  Horiz. % 91.06% 93.50% 98.55% 98.38% 96.76% 97.12% 100.00%
EPS -5.06 -2.60 10.03 -1.37 -2.66 0.72 71.87 -
  QoQ % -94.62% -125.92% 832.12% 48.50% -469.44% -99.00% -
  Horiz. % -7.04% -3.62% 13.96% -1.91% -3.70% 1.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.2900 3.3100 3.3200 3.2100 3.2000 3.2200 3.2200 1.45%
  QoQ % -0.60% -0.30% 3.43% 0.31% -0.62% 0.00% -
  Horiz. % 102.17% 102.80% 103.11% 99.69% 99.38% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 33.20 34.09 35.93 35.87 35.28 35.41 36.46 -6.07%
  QoQ % -2.61% -5.12% 0.17% 1.67% -0.37% -2.88% -
  Horiz. % 91.06% 93.50% 98.55% 98.38% 96.76% 97.12% 100.00%
EPS -5.06 -2.60 10.03 -1.37 -2.66 0.72 71.87 -
  QoQ % -94.62% -125.92% 832.12% 48.50% -469.44% -99.00% -
  Horiz. % -7.04% -3.62% 13.96% -1.91% -3.70% 1.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.2900 3.3100 3.3200 3.2100 3.2000 3.2200 3.2200 1.45%
  QoQ % -0.60% -0.30% 3.43% 0.31% -0.62% 0.00% -
  Horiz. % 102.17% 102.80% 103.11% 99.69% 99.38% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.8200 0.7900 0.8650 0.9550 1.0800 1.1000 0.9300 -
P/RPS 2.47 2.32 2.41 2.66 3.06 3.11 2.55 -2.11%
  QoQ % 6.47% -3.73% -9.40% -13.07% -1.61% 21.96% -
  Horiz. % 96.86% 90.98% 94.51% 104.31% 120.00% 121.96% 100.00%
P/EPS -16.22 -30.30 8.62 -69.24 -40.62 154.80 1.29 -
  QoQ % 46.47% -451.51% 112.45% -70.46% -126.24% 11,900.00% -
  Horiz. % -1,257.36% -2,348.84% 668.22% -5,367.44% -3,148.84% 12,000.00% 100.00%
EY -6.16 -3.30 11.60 -1.44 -2.46 0.65 77.28 -
  QoQ % -86.67% -128.45% 905.56% 41.46% -478.46% -99.16% -
  Horiz. % -7.97% -4.27% 15.01% -1.86% -3.18% 0.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.59 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.25 0.24 0.26 0.30 0.34 0.34 0.29 -9.45%
  QoQ % 4.17% -7.69% -13.33% -11.76% 0.00% 17.24% -
  Horiz. % 86.21% 82.76% 89.66% 103.45% 117.24% 117.24% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 29/06/18 30/03/18 06/12/17 28/09/17 20/06/17 30/03/17 -
Price 0.7300 0.8400 0.7700 0.9300 0.9600 1.0900 1.1700 -
P/RPS 2.20 2.46 2.14 2.59 2.72 3.08 3.21 -22.32%
  QoQ % -10.57% 14.95% -17.37% -4.78% -11.69% -4.05% -
  Horiz. % 68.54% 76.64% 66.67% 80.69% 84.74% 95.95% 100.00%
P/EPS -14.44 -32.22 7.68 -67.43 -36.10 153.39 1.63 -
  QoQ % 55.18% -519.53% 111.39% -86.79% -123.53% 9,310.43% -
  Horiz. % -885.89% -1,976.69% 471.17% -4,136.81% -2,214.72% 9,410.43% 100.00%
EY -6.92 -3.10 13.03 -1.48 -2.77 0.65 61.43 -
  QoQ % -123.23% -123.79% 980.41% 46.57% -526.15% -98.94% -
  Horiz. % -11.26% -5.05% 21.21% -2.41% -4.51% 1.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.39 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.22 0.25 0.23 0.29 0.30 0.34 0.36 -28.05%
  QoQ % -12.00% 8.70% -20.69% -3.33% -11.76% -5.56% -
  Horiz. % 61.11% 69.44% 63.89% 80.56% 83.33% 94.44% 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.
 


 

273  220  489  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.0550.00 
 HIBISCS 1.29+0.04 
 BARAKAH 0.105-0.02 
 NGGB-WA 0.17-0.01 
 NOVAMSC 0.160.00 
 HIBISCS-WC 0.635+0.035 
 XOX 0.06+0.005 
 NGGB 0.475-0.02 
 VC 0.09+0.005 
 OWG-WA 0.22+0.03 
Partners & Brokers