[SAPRES] QoQ Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
26-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -98.84%
YoY- -94.56%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 25,610 21,936 21,912 10,968 20,162 19,940 19,456 20.00%
PBT -2,220 4,228 5,016 2,114 182,748 276,660 516,908 -
Tax -133 0 0 0 -797 -1,196 5,468 -
NP -2,353 4,228 5,016 2,114 181,950 275,464 522,376 -
-
NP to SH -2,353 4,228 5,016 2,114 181,950 275,464 522,376 -
-
Tax Rate - 0.00% 0.00% 0.00% 0.44% 0.43% -1.06% -
Total Cost 27,963 17,708 16,896 8,854 -161,788 -255,524 -502,920 -
-
Net Worth 316,891 321,079 321,079 353,190 314,109 315,502 308,511 1.79%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 316,891 321,079 321,079 353,190 314,109 315,502 308,511 1.79%
NOSH 139,600 139,600 139,600 139,601 139,604 139,602 139,598 0.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin -9.19% 19.27% 22.89% 19.27% 902.41% 1,381.46% 2,684.91% -
ROE -0.74% 1.32% 1.56% 0.60% 57.93% 87.31% 169.32% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 18.35 15.71 15.70 7.86 14.44 14.28 13.94 20.01%
EPS -1.68 3.02 3.60 1.51 130.33 197.32 374.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.30 2.30 2.53 2.25 2.26 2.21 1.79%
Adjusted Per Share Value based on latest NOSH - 139,518
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 11.67 10.00 9.98 5.00 9.19 9.09 8.87 19.96%
EPS -1.07 1.93 2.29 0.96 82.91 125.51 238.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4439 1.463 1.463 1.6093 1.4312 1.4376 1.4057 1.79%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.75 0.82 0.88 0.92 0.94 1.03 0.90 -
P/RPS 4.09 5.22 5.61 11.71 6.51 7.21 6.46 -26.16%
P/EPS -44.49 27.07 24.49 60.75 0.72 0.52 0.24 -
EY -2.25 3.69 4.08 1.65 138.65 191.57 415.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.38 0.36 0.42 0.46 0.41 -13.41%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 22/11/12 27/09/12 28/06/12 26/03/12 29/11/11 15/09/11 30/06/11 -
Price 0.73 0.78 0.88 0.98 0.90 0.82 1.00 -
P/RPS 3.98 4.96 5.61 12.47 6.23 5.74 7.18 -32.39%
P/EPS -43.30 25.75 24.49 64.72 0.69 0.42 0.27 -
EY -2.31 3.88 4.08 1.55 144.81 240.63 374.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.38 0.39 0.40 0.36 0.45 -20.24%

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