Highlights

[SAPNRG] QoQ Quarter Result on 2019-04-30 [#1]

Stock [SAPNRG]: SAPURA ENERGY BHD
Announcement Date 27-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 30-Apr-2019  [#1]
Profit Trend QoQ -     -121.80%    YoY -     19.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 1,777,401 1,927,400 1,632,460 1,485,071 1,502,229 1,259,703 1,054,945 41.46%
  QoQ % -7.78% 18.07% 9.92% -1.14% 19.25% 19.41% -
  Horiz. % 168.48% 182.70% 154.74% 140.77% 142.40% 119.41% 100.00%
PBT -113,237 -93,226 -78,354 -2,197,729 40,255 -79,668 -108,179 3.08%
  QoQ % -21.47% -18.98% 96.43% -5,559.52% 150.53% 26.36% -
  Horiz. % 104.68% 86.18% 72.43% 2,031.57% -37.21% 73.64% 100.00%
Tax 11,269 -23,331 -30,973 2,695,243 -71,908 -46,284 -28,365 -
  QoQ % 148.30% 24.67% -101.15% 3,848.18% -55.36% -63.17% -
  Horiz. % -39.73% 82.25% 109.19% -9,502.00% 253.51% 163.17% 100.00%
NP -101,968 -116,557 -109,327 497,514 -31,653 -125,952 -136,544 -17.64%
  QoQ % 12.52% -6.61% -121.97% 1,671.78% 74.87% 7.76% -
  Horiz. % 74.68% 85.36% 80.07% -364.36% 23.18% 92.24% 100.00%
NP to SH -100,891 -116,312 -109,096 500,426 -31,090 -126,055 -135,734 -17.90%
  QoQ % 13.26% -6.61% -121.80% 1,709.60% 75.34% 7.13% -
  Horiz. % 74.33% 85.69% 80.37% -368.68% 22.91% 92.87% 100.00%
Tax Rate - % - % - % - % 178.63 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 1,879,369 2,043,957 1,741,787 987,557 1,533,882 1,385,655 1,191,489 35.39%
  QoQ % -8.05% 17.35% 76.37% -35.62% 10.70% 16.30% -
  Horiz. % 157.73% 171.55% 146.19% 82.88% 128.74% 116.30% 100.00%
Net Worth 13,710,494 13,705,926 13,865,297 5,475,859 9,523,643 9,404,597 9,404,597 28.48%
  QoQ % 0.03% -1.15% 153.21% -42.50% 1.27% 0.00% -
  Horiz. % 145.79% 145.74% 147.43% 58.23% 101.27% 100.00% 100.00%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div - - - 31,470 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 6.29 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 13,710,494 13,705,926 13,865,297 5,475,859 9,523,643 9,404,597 9,404,597 28.48%
  QoQ % 0.03% -1.15% 153.21% -42.50% 1.27% 0.00% -
  Horiz. % 145.79% 145.74% 147.43% 58.23% 101.27% 100.00% 100.00%
NOSH 15,942,435 15,937,124 15,937,124 6,294,091 5,952,277 5,952,277 5,952,277 92.52%
  QoQ % 0.03% 0.00% 153.21% 5.74% 0.00% 0.00% -
  Horiz. % 267.84% 267.75% 267.75% 105.74% 100.00% 100.00% 100.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin -5.74 % -6.05 % -6.70 % 33.50 % -2.11 % -10.00 % -12.94 % -41.75%
  QoQ % 5.12% 9.70% -120.00% 1,687.68% 78.90% 22.72% -
  Horiz. % 44.36% 46.75% 51.78% -258.89% 16.31% 77.28% 100.00%
ROE -0.74 % -0.85 % -0.79 % 9.14 % -0.33 % -1.34 % -1.44 % -35.76%
  QoQ % 12.94% -7.59% -108.64% 2,869.70% 75.37% 6.94% -
  Horiz. % 51.39% 59.03% 54.86% -634.72% 22.92% 93.06% 100.00%
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 11.15 12.09 10.24 23.59 25.24 21.16 17.72 -26.51%
  QoQ % -7.78% 18.07% -56.59% -6.54% 19.28% 19.41% -
  Horiz. % 62.92% 68.23% 57.79% 133.13% 142.44% 119.41% 100.00%
EPS -0.63 -0.73 -0.68 -35.43 -0.52 -2.12 -2.28 -57.48%
  QoQ % 13.70% -7.35% 98.08% -6,713.46% 75.47% 7.02% -
  Horiz. % 27.63% 32.02% 29.82% 1,553.95% 22.81% 92.98% 100.00%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8600 0.8600 0.8700 0.8700 1.6000 1.5800 1.5800 -33.26%
  QoQ % 0.00% -1.15% 0.00% -45.62% 1.27% 0.00% -
  Horiz. % 54.43% 54.43% 55.06% 55.06% 101.27% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 15,978,925
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 11.12 12.06 10.22 9.29 9.40 7.88 6.60 41.46%
  QoQ % -7.79% 18.00% 10.01% -1.17% 19.29% 19.39% -
  Horiz. % 168.48% 182.73% 154.85% 140.76% 142.42% 119.39% 100.00%
EPS -0.63 -0.73 -0.68 3.13 -0.19 -0.79 -0.85 -18.06%
  QoQ % 13.70% -7.35% -121.73% 1,747.37% 75.95% 7.06% -
  Horiz. % 74.12% 85.88% 80.00% -368.24% 22.35% 92.94% 100.00%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8580 0.8578 0.8677 0.3427 0.5960 0.5886 0.5886 28.47%
  QoQ % 0.02% -1.14% 153.20% -42.50% 1.26% 0.00% -
  Horiz. % 145.77% 145.74% 147.42% 58.22% 101.26% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.2650 0.3000 0.3250 0.2650 0.3400 0.6050 0.6400 -
P/RPS 2.38 2.48 3.17 1.12 1.35 2.86 3.61 -24.19%
  QoQ % -4.03% -21.77% 183.04% -17.04% -52.80% -20.78% -
  Horiz. % 65.93% 68.70% 87.81% 31.02% 37.40% 79.22% 100.00%
P/EPS -41.87 -41.11 -47.48 3.33 -65.09 -28.57 -28.07 30.45%
  QoQ % -1.85% 13.42% -1,525.83% 105.12% -127.83% -1.78% -
  Horiz. % 149.16% 146.46% 169.15% -11.86% 231.88% 101.78% 100.00%
EY -2.39 -2.43 -2.11 30.00 -1.54 -3.50 -3.56 -23.27%
  QoQ % 1.65% -15.17% -107.03% 2,048.05% 56.00% 1.69% -
  Horiz. % 67.13% 68.26% 59.27% -842.70% 43.26% 98.31% 100.00%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.31 0.35 0.37 0.30 0.21 0.38 0.41 -16.96%
  QoQ % -11.43% -5.41% 23.33% 42.86% -44.74% -7.32% -
  Horiz. % 75.61% 85.37% 90.24% 73.17% 51.22% 92.68% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 05/12/19 27/09/19 27/06/19 25/03/19 06/12/18 28/09/18 29/06/18 -
Price 0.2650 0.2850 0.2950 0.3400 0.3550 0.4100 0.6400 -
P/RPS 2.38 2.36 2.88 1.44 1.41 1.94 3.61 -24.19%
  QoQ % 0.85% -18.06% 100.00% 2.13% -27.32% -46.26% -
  Horiz. % 65.93% 65.37% 79.78% 39.89% 39.06% 53.74% 100.00%
P/EPS -41.87 -39.05 -43.09 4.28 -67.97 -19.36 -28.07 30.45%
  QoQ % -7.22% 9.38% -1,106.78% 106.30% -251.08% 31.03% -
  Horiz. % 149.16% 139.12% 153.51% -15.25% 242.14% 68.97% 100.00%
EY -2.39 -2.56 -2.32 23.38 -1.47 -5.17 -3.56 -23.27%
  QoQ % 6.64% -10.34% -109.92% 1,690.48% 71.57% -45.22% -
  Horiz. % 67.13% 71.91% 65.17% -656.74% 41.29% 145.22% 100.00%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.31 0.33 0.34 0.39 0.22 0.26 0.41 -16.96%
  QoQ % -6.06% -2.94% -12.82% 77.27% -15.38% -36.59% -
  Horiz. % 75.61% 80.49% 82.93% 95.12% 53.66% 63.41% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers