[SAPRES] QoQ Annualized Quarter Result on 30-Apr-2003 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
11-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 104.18%
YoY- 147.57%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 25,379 20,126 25,842 43,340 70,996 83,953 89,072 -56.60%
PBT -12,312 -30,040 -38,442 5,628 -104,779 -39,468 -14,414 -9.94%
Tax 15 -3,137 -1,712 -1,440 4,623 3,796 14,414 -98.96%
NP -12,297 -33,177 -40,154 4,188 -100,156 -35,672 0 -
-
NP to SH -12,297 -33,177 40,154 4,188 -100,156 -35,672 -15,304 -13.53%
-
Tax Rate - - - 25.59% - - - -
Total Cost 37,676 53,303 65,996 39,152 171,152 119,625 89,072 -43.56%
-
Net Worth 170,287 160,580 164,748 185,668 184,280 256,927 276,477 -27.54%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 4,187 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 170,287 160,580 164,748 185,668 184,280 256,927 276,477 -27.54%
NOSH 139,580 139,635 139,617 139,600 139,606 139,634 139,635 -0.02%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin -48.45% -164.84% -155.38% 9.66% -141.07% -42.49% 0.00% -
ROE -7.22% -20.66% 24.37% 2.26% -54.35% -13.88% -5.54% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 18.18 14.41 18.51 31.05 50.85 60.12 63.79 -56.59%
EPS -8.81 -23.76 -28.76 3.00 -71.74 -25.55 -10.96 -13.51%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.15 1.18 1.33 1.32 1.84 1.98 -27.52%
Adjusted Per Share Value based on latest NOSH - 139,600
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 11.56 9.17 11.77 19.75 32.35 38.25 40.59 -56.61%
EPS -5.60 -15.12 18.30 1.91 -45.64 -16.25 -6.97 -13.54%
DPS 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7759 0.7317 0.7507 0.846 0.8397 1.1707 1.2598 -27.54%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.76 2.15 1.85 0.88 0.99 0.80 1.12 -
P/RPS 9.68 14.92 10.00 2.83 1.95 1.33 1.76 210.61%
P/EPS -19.98 -9.05 6.43 29.33 -1.38 -3.13 -10.22 56.15%
EY -5.01 -11.05 15.55 3.41 -72.47 -31.93 -9.79 -35.94%
DY 1.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.87 1.57 0.66 0.75 0.43 0.57 85.17%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 30/12/03 26/09/03 11/07/03 28/03/03 28/11/02 02/10/02 -
Price 1.53 1.91 2.33 1.91 1.02 0.74 0.87 -
P/RPS 8.41 13.25 12.59 6.15 2.01 1.23 1.36 235.78%
P/EPS -17.37 -8.04 8.10 63.67 -1.42 -2.90 -7.94 68.28%
EY -5.76 -12.44 12.34 1.57 -70.33 -34.52 -12.60 -40.57%
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.66 1.97 1.44 0.77 0.40 0.44 100.20%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment