Highlights

[SAPRES] YoY Quarter Result on 2014-01-31 [#4]

Stock [SAPRES]: SAPURA RESOURCES BHD
Announcement Date 20-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jan-2014  [#4]
Profit Trend QoQ -     227.42%    YoY -     -85.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
Revenue 15,379 15,859 9,840 10,213 8,995 4,352 65,984 -18.77%
  YoY % -3.03% 61.17% -3.65% 13.54% 106.69% -93.40% -
  Horiz. % 23.31% 24.03% 14.91% 15.48% 13.63% 6.60% 100.00%
PBT -1,372 3,660 2,838 4,413 34,782 11,765 -355 21.29%
  YoY % -137.49% 28.96% -35.69% -87.31% 195.64% 3,414.08% -
  Horiz. % 386.48% -1,030.99% -799.44% -1,243.10% -9,797.75% -3,314.08% 100.00%
Tax -1,004 -399 665 698 284 10,155 -42 57.32%
  YoY % -151.63% -160.00% -4.73% 145.77% -97.20% 24,278.57% -
  Horiz. % 2,390.48% 950.00% -1,583.33% -1,661.90% -676.19% -24,178.57% 100.00%
NP -2,376 3,261 3,503 5,111 35,066 21,920 -397 29.10%
  YoY % -172.86% -6.91% -31.46% -85.42% 59.97% 5,621.41% -
  Horiz. % 598.49% -821.41% -882.37% -1,287.41% -8,832.75% -5,521.41% 100.00%
NP to SH -2,376 3,261 3,503 5,111 35,066 21,920 -397 29.10%
  YoY % -172.86% -6.91% -31.46% -85.42% 59.97% 5,621.41% -
  Horiz. % 598.49% -821.41% -882.37% -1,287.41% -8,832.75% -5,521.41% 100.00%
Tax Rate - % 10.90 % -23.43 % -15.82 % -0.82 % -86.32 % - % -
  YoY % 0.00% 146.52% -48.10% -1,829.27% 99.05% 0.00% -
  Horiz. % 0.00% -12.63% 27.14% 18.33% 0.95% 100.00% -
Total Cost 17,755 12,598 6,337 5,102 -26,071 -17,568 66,381 -17.16%
  YoY % 40.94% 98.80% 24.21% 119.57% -48.40% -126.47% -
  Horiz. % 26.75% 18.98% 9.55% 7.69% -39.27% -26.47% 100.00%
Net Worth 449,512 368,232 369,825 346,054 351,719 177,281 151,710 16.77%
  YoY % 22.07% -0.43% 6.87% -1.61% 98.40% 16.86% -
  Horiz. % 296.30% 242.72% 243.77% 228.10% 231.84% 116.86% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
Net Worth 449,512 368,232 369,825 346,054 351,719 177,281 151,710 16.77%
  YoY % 22.07% -0.43% 6.87% -1.61% 98.40% 16.86% -
  Horiz. % 296.30% 242.72% 243.77% 228.10% 231.84% 116.86% 100.00%
NOSH 139,600 139,482 139,556 139,538 139,571 139,591 141,785 -0.22%
  YoY % 0.08% -0.05% 0.01% -0.02% -0.01% -1.55% -
  Horiz. % 98.46% 98.38% 98.43% 98.41% 98.44% 98.45% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
NP Margin -15.45 % 20.56 % 35.60 % 50.04 % 389.84 % 503.68 % -0.60 % 58.99%
  YoY % -175.15% -42.25% -28.86% -87.16% -22.60% 84,046.66% -
  Horiz. % 2,575.00% -3,426.67% -5,933.33% -8,340.00% -64,973.33% -83,946.66% 100.00%
ROE -0.53 % 0.89 % 0.95 % 1.48 % 9.97 % 12.36 % -0.26 % 10.70%
  YoY % -159.55% -6.32% -35.81% -85.16% -19.34% 4,853.85% -
  Horiz. % 203.85% -342.31% -365.38% -569.23% -3,834.62% -4,753.85% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
RPS 11.02 11.37 7.05 7.32 6.44 3.12 46.54 -18.59%
  YoY % -3.08% 61.28% -3.69% 13.66% 106.41% -93.30% -
  Horiz. % 23.68% 24.43% 15.15% 15.73% 13.84% 6.70% 100.00%
EPS -1.70 2.34 2.51 3.66 25.12 15.70 -0.28 29.36%
  YoY % -172.65% -6.77% -31.42% -85.43% 60.00% 5,707.14% -
  Horiz. % 607.14% -835.71% -896.43% -1,307.14% -8,971.43% -5,607.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.2200 2.6400 2.6500 2.4800 2.5200 1.2700 1.0700 17.03%
  YoY % 21.97% -0.38% 6.85% -1.59% 98.43% 18.69% -
  Horiz. % 300.93% 246.73% 247.66% 231.78% 235.51% 118.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
RPS 11.02 11.36 7.05 7.32 6.44 3.12 47.27 -18.77%
  YoY % -2.99% 61.13% -3.69% 13.66% 106.41% -93.40% -
  Horiz. % 23.31% 24.03% 14.91% 15.49% 13.62% 6.60% 100.00%
EPS -1.70 2.34 2.51 3.66 25.12 15.70 -0.28 29.36%
  YoY % -172.65% -6.77% -31.42% -85.43% 60.00% 5,707.14% -
  Horiz. % 607.14% -835.71% -896.43% -1,307.14% -8,971.43% -5,607.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.2200 2.6378 2.6492 2.4789 2.5195 1.2699 1.0868 16.77%
  YoY % 22.07% -0.43% 6.87% -1.61% 98.40% 16.85% -
  Horiz. % 296.28% 242.71% 243.76% 228.09% 231.83% 116.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/11 29/01/10 -
Price 0.9300 1.3600 0.9300 0.9450 0.6600 1.2200 0.4400 -
P/RPS 8.44 11.96 13.19 12.91 10.24 39.13 0.95 36.59%
  YoY % -29.43% -9.33% 2.17% 26.07% -73.83% 4,018.95% -
  Horiz. % 888.42% 1,258.95% 1,388.42% 1,358.95% 1,077.89% 4,118.95% 100.00%
P/EPS -54.64 58.17 37.05 25.80 2.63 7.77 -157.14 -14.00%
  YoY % -193.93% 57.00% 43.60% 880.99% -66.15% 104.94% -
  Horiz. % 34.77% -37.02% -23.58% -16.42% -1.67% -4.94% 100.00%
EY -1.83 1.72 2.70 3.88 38.07 12.87 -0.64 16.18%
  YoY % -206.40% -36.30% -30.41% -89.81% 195.80% 2,110.94% -
  Horiz. % 285.94% -268.75% -421.88% -606.25% -5,948.44% -2,010.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.52 0.35 0.38 0.26 0.96 0.41 -4.82%
  YoY % -44.23% 48.57% -7.89% 46.15% -72.92% 134.15% -
  Horiz. % 70.73% 126.83% 85.37% 92.68% 63.41% 234.15% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
Date 30/03/17 31/03/16 26/03/15 20/03/14 29/03/13 31/03/11 23/03/10 -
Price 1.1700 1.2100 0.9200 1.0000 0.6700 0.8500 0.3200 -
P/RPS 10.62 10.64 13.05 13.66 10.40 27.26 0.69 47.73%
  YoY % -0.19% -18.47% -4.47% 31.35% -61.85% 3,850.72% -
  Horiz. % 1,539.13% 1,542.03% 1,891.30% 1,979.71% 1,507.25% 3,950.72% 100.00%
P/EPS -68.74 51.76 36.65 27.30 2.67 5.41 -114.29 -7.00%
  YoY % -232.81% 41.23% 34.25% 922.47% -50.65% 104.73% -
  Horiz. % 60.15% -45.29% -32.07% -23.89% -2.34% -4.73% 100.00%
EY -1.45 1.93 2.73 3.66 37.50 18.47 -0.88 7.39%
  YoY % -175.13% -29.30% -25.41% -90.24% 103.03% 2,198.86% -
  Horiz. % 164.77% -219.32% -310.23% -415.91% -4,261.36% -2,098.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.46 0.35 0.40 0.27 0.67 0.30 2.64%
  YoY % -21.74% 31.43% -12.50% 48.15% -59.70% 123.33% -
  Horiz. % 120.00% 153.33% 116.67% 133.33% 90.00% 223.33% 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.
 


 

335  333  513  728 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.05-0.005 
 MRCB 0.775-0.02 
 LIONIND 0.80+0.025 
 SAPNRG 0.345-0.005 
 TIGER 0.055-0.01 
 HIBISCS 1.25-0.03 
 NGGB-WA 0.175+0.01 
 BARAKAH 0.09-0.015 
 HSI-C3X 0.54-0.06 
 MYEG 1.50-0.04 
Partners & Brokers