[SAPRES] QoQ Annualized Quarter Result on 30-Apr-2014 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -31.2%
YoY- 10.21%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 39,575 39,646 38,972 37,980 37,691 36,637 37,346 3.92%
PBT 23,397 27,412 7,938 6,936 8,876 5,950 5,872 150.70%
Tax 211 -605 -564 -416 601 -129 -262 -
NP 23,608 26,806 7,374 6,520 9,477 5,821 5,610 159.97%
-
NP to SH 23,608 26,806 7,374 6,520 9,477 5,821 5,610 159.97%
-
Tax Rate -0.90% 2.21% 7.11% 6.00% -6.77% 2.17% 4.46% -
Total Cost 15,967 12,840 31,598 31,460 28,214 30,816 31,736 -36.66%
-
Net Worth 369,958 365,751 349,000 347,604 345,998 340,624 339,228 5.93%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 369,958 365,751 349,000 347,604 345,998 340,624 339,228 5.93%
NOSH 139,607 139,600 139,600 139,600 139,515 139,600 139,600 0.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 59.65% 67.61% 18.92% 17.17% 25.14% 15.89% 15.02% -
ROE 6.38% 7.33% 2.11% 1.88% 2.74% 1.71% 1.65% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 28.35 28.40 27.92 27.21 27.02 26.24 26.75 3.93%
EPS 16.91 19.20 5.28 4.68 6.79 4.17 4.02 159.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.62 2.50 2.49 2.48 2.44 2.43 5.93%
Adjusted Per Share Value based on latest NOSH - 139,600
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 15.26 15.29 15.03 14.65 14.54 14.13 14.41 3.88%
EPS 9.11 10.34 2.84 2.51 3.66 2.25 2.16 160.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.427 1.4108 1.3462 1.3408 1.3346 1.3138 1.3085 5.93%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.93 0.965 1.11 0.995 0.945 0.96 0.965 -
P/RPS 3.28 3.40 3.98 3.66 3.50 3.66 3.61 -6.17%
P/EPS 5.50 5.03 21.01 21.30 13.91 23.02 24.01 -62.46%
EY 18.18 19.90 4.76 4.69 7.19 4.34 4.16 166.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.44 0.40 0.38 0.39 0.40 -8.49%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 27/11/14 23/09/14 30/06/14 20/03/14 02/12/13 27/09/13 -
Price 0.92 0.94 1.00 1.00 1.00 0.91 0.95 -
P/RPS 3.25 3.31 3.58 3.68 3.70 3.47 3.55 -5.70%
P/EPS 5.44 4.90 18.93 21.41 14.72 21.82 23.64 -62.34%
EY 18.38 20.43 5.28 4.67 6.79 4.58 4.23 165.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.40 0.40 0.40 0.37 0.39 -6.94%

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