Highlights

[SAPNRG] QoQ Cumulative Quarter Result on 2013-10-31 [#3]

Stock [SAPNRG]: SAPURA ENERGY BHD
Announcement Date 06-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Oct-2013  [#3]
Profit Trend QoQ -     48.71%    YoY -     87.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 5,138,350 2,443,568 8,378,776 6,494,565 4,112,903 1,622,522 6,912,414 -17.98%
  QoQ % 110.28% -70.84% 29.01% 57.91% 153.49% -76.53% -
  Horiz. % 74.34% 35.35% 121.21% 93.96% 59.50% 23.47% 100.00%
PBT 1,165,701 639,014 1,207,757 933,583 609,630 159,491 829,750 25.52%
  QoQ % 82.42% -47.09% 29.37% 53.14% 282.23% -80.78% -
  Horiz. % 140.49% 77.01% 145.56% 112.51% 73.47% 19.22% 100.00%
Tax -209,462 -128,902 -84,060 -146,724 -69,586 -30,849 -165,969 16.83%
  QoQ % -62.50% -53.35% 42.71% -110.85% -125.57% 81.41% -
  Horiz. % 126.21% 77.67% 50.65% 88.40% 41.93% 18.59% 100.00%
NP 956,239 510,112 1,123,697 786,859 540,044 128,642 663,781 27.64%
  QoQ % 87.46% -54.60% 42.81% 45.70% 319.80% -80.62% -
  Horiz. % 144.06% 76.85% 169.29% 118.54% 81.36% 19.38% 100.00%
NP to SH 955,218 509,420 1,086,914 749,681 504,125 93,668 524,596 49.28%
  QoQ % 87.51% -53.13% 44.98% 48.71% 438.20% -82.14% -
  Horiz. % 182.09% 97.11% 207.19% 142.91% 96.10% 17.86% 100.00%
Tax Rate 17.97 % 20.17 % 6.96 % 15.72 % 11.41 % 19.34 % 20.00 % -6.90%
  QoQ % -10.91% 189.80% -55.73% 37.77% -41.00% -3.30% -
  Horiz. % 89.85% 100.85% 34.80% 78.60% 57.05% 96.70% 100.00%
Total Cost 4,182,111 1,933,456 7,255,079 5,707,706 3,572,859 1,493,880 6,248,633 -23.54%
  QoQ % 116.30% -73.35% 27.11% 59.75% 139.17% -76.09% -
  Horiz. % 66.93% 30.94% 116.11% 91.34% 57.18% 23.91% 100.00%
Net Worth 10,666,800 10,607,922 9,766,140 9,286,078 9,590,963 9,246,712 6,357,222 41.34%
  QoQ % 0.56% 8.62% 5.17% -3.18% 3.72% 45.45% -
  Horiz. % 167.79% 166.86% 153.62% 146.07% 150.87% 145.45% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 140,825 140,839 - - - - - -
  QoQ % -0.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.99% 100.00% - - - - -
Div Payout % 14.74 % 27.65 % - % - % - % - % - % -
  QoQ % -46.69% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.31% 100.00% - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 10,666,800 10,607,922 9,766,140 9,286,078 9,590,963 9,246,712 6,357,222 41.34%
  QoQ % 0.56% 8.62% 5.17% -3.18% 3.72% 45.45% -
  Horiz. % 167.79% 166.86% 153.62% 146.07% 150.87% 145.45% 100.00%
NOSH 5,992,584 5,993,176 5,744,788 5,662,243 5,994,352 6,004,359 5,005,687 12.78%
  QoQ % -0.01% 4.32% 1.46% -5.54% -0.17% 19.95% -
  Horiz. % 119.72% 119.73% 114.77% 113.12% 119.75% 119.95% 100.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 18.61 % 20.88 % 13.41 % 12.12 % 13.13 % 7.93 % 9.60 % 55.66%
  QoQ % -10.87% 55.70% 10.64% -7.69% 65.57% -17.40% -
  Horiz. % 193.85% 217.50% 139.69% 126.25% 136.77% 82.60% 100.00%
ROE 8.96 % 4.80 % 11.13 % 8.07 % 5.26 % 1.01 % 8.25 % 5.67%
  QoQ % 86.67% -56.87% 37.92% 53.42% 420.79% -87.76% -
  Horiz. % 108.61% 58.18% 134.91% 97.82% 63.76% 12.24% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 85.75 40.77 145.85 114.70 68.61 27.02 138.09 -27.28%
  QoQ % 110.33% -72.05% 27.16% 67.18% 153.92% -80.43% -
  Horiz. % 62.10% 29.52% 105.62% 83.06% 49.68% 19.57% 100.00%
EPS 15.94 8.50 18.92 13.24 8.41 1.56 10.48 32.36%
  QoQ % 87.53% -55.07% 42.90% 57.43% 439.10% -85.11% -
  Horiz. % 152.10% 81.11% 180.53% 126.34% 80.25% 14.89% 100.00%
DPS 2.35 2.35 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 1.7800 1.7700 1.7000 1.6400 1.6000 1.5400 1.2700 25.32%
  QoQ % 0.56% 4.12% 3.66% 2.50% 3.90% 21.26% -
  Horiz. % 140.16% 139.37% 133.86% 129.13% 125.98% 121.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 15,978,925
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 32.16 15.29 52.44 40.64 25.74 10.15 43.26 -17.98%
  QoQ % 110.33% -70.84% 29.04% 57.89% 153.60% -76.54% -
  Horiz. % 74.34% 35.34% 121.22% 93.94% 59.50% 23.46% 100.00%
EPS 5.98 3.19 6.80 4.69 3.15 0.59 3.28 49.40%
  QoQ % 87.46% -53.09% 44.99% 48.89% 433.90% -82.01% -
  Horiz. % 182.32% 97.26% 207.32% 142.99% 96.04% 17.99% 100.00%
DPS 0.88 0.88 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.6676 0.6639 0.6112 0.5811 0.6002 0.5787 0.3979 41.33%
  QoQ % 0.56% 8.62% 5.18% -3.18% 3.72% 45.44% -
  Horiz. % 167.78% 166.85% 153.61% 146.04% 150.84% 145.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 4.3100 4.3100 4.3900 4.0000 3.8600 3.1800 2.9200 -
P/RPS 5.03 10.57 3.01 3.49 5.63 11.77 2.11 78.74%
  QoQ % -52.41% 251.16% -13.75% -38.01% -52.17% 457.82% -
  Horiz. % 238.39% 500.95% 142.65% 165.40% 266.82% 557.82% 100.00%
P/EPS 27.04 50.71 23.20 30.21 45.90 203.85 27.86 -1.98%
  QoQ % -46.68% 118.58% -23.20% -34.18% -77.48% 631.69% -
  Horiz. % 97.06% 182.02% 83.27% 108.44% 164.75% 731.69% 100.00%
EY 3.70 1.97 4.31 3.31 2.18 0.49 3.59 2.04%
  QoQ % 87.82% -54.29% 30.21% 51.83% 344.90% -86.35% -
  Horiz. % 103.06% 54.87% 120.06% 92.20% 60.72% 13.65% 100.00%
DY 0.55 0.55 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
P/NAPS 2.42 2.44 2.58 2.44 2.41 2.06 2.30 3.46%
  QoQ % -0.82% -5.43% 5.74% 1.24% 16.99% -10.43% -
  Horiz. % 105.22% 106.09% 112.17% 106.09% 104.78% 89.57% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 19/06/14 24/03/14 06/12/13 30/09/13 28/06/13 21/03/13 -
Price 4.1300 4.3300 4.3000 4.3800 3.6900 4.0900 3.0400 -
P/RPS 4.82 10.62 2.95 3.82 5.38 15.14 2.20 68.93%
  QoQ % -54.61% 260.00% -22.77% -29.00% -64.46% 588.18% -
  Horiz. % 219.09% 482.73% 134.09% 173.64% 244.55% 688.18% 100.00%
P/EPS 25.91 50.94 22.73 33.08 43.88 262.18 29.01 -7.28%
  QoQ % -49.14% 124.11% -31.29% -24.61% -83.26% 803.76% -
  Horiz. % 89.31% 175.59% 78.35% 114.03% 151.26% 903.76% 100.00%
EY 3.86 1.96 4.40 3.02 2.28 0.38 3.45 7.80%
  QoQ % 96.94% -55.45% 45.70% 32.46% 500.00% -88.99% -
  Horiz. % 111.88% 56.81% 127.54% 87.54% 66.09% 11.01% 100.00%
DY 0.57 0.54 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 5.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.56% 100.00% - - - - -
P/NAPS 2.32 2.45 2.53 2.67 2.31 2.66 2.39 -1.97%
  QoQ % -5.31% -3.16% -5.24% 15.58% -13.16% 11.30% -
  Horiz. % 97.07% 102.51% 105.86% 111.72% 96.65% 111.30% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers