[SAPRES] QoQ Annualized Quarter Result on 31-Jan-2015 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- -11.93%
YoY- 149.11%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 42,773 41,390 40,168 39,575 39,646 38,972 37,980 8.22%
PBT 444 3,476 2,224 23,397 27,412 7,938 6,936 -83.91%
Tax -1,174 -1,402 -1,060 211 -605 -564 -416 99.32%
NP -730 2,074 1,164 23,608 26,806 7,374 6,520 -
-
NP to SH -730 2,074 1,164 23,608 26,806 7,374 6,520 -
-
Tax Rate 264.41% 40.33% 47.66% -0.90% 2.21% 7.11% 6.00% -
Total Cost 43,503 39,316 39,004 15,967 12,840 31,598 31,460 24.04%
-
Net Worth 365,751 367,148 369,940 369,958 365,751 349,000 347,604 3.44%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 37 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 365,751 367,148 369,940 369,958 365,751 349,000 347,604 3.44%
NOSH 139,600 139,600 139,600 139,607 139,600 139,600 139,600 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin -1.71% 5.01% 2.90% 59.65% 67.61% 18.92% 17.17% -
ROE -0.20% 0.56% 0.31% 6.38% 7.33% 2.11% 1.88% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 30.64 29.65 28.77 28.35 28.40 27.92 27.21 8.21%
EPS -0.52 1.48 0.84 16.91 19.20 5.28 4.68 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.63 2.65 2.65 2.62 2.50 2.49 3.44%
Adjusted Per Share Value based on latest NOSH - 139,556
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 16.50 15.96 15.49 15.26 15.29 15.03 14.65 8.22%
EPS -0.28 0.80 0.45 9.11 10.34 2.84 2.51 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4108 1.4162 1.4269 1.427 1.4108 1.3462 1.3408 3.44%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.40 0.845 0.955 0.93 0.965 1.11 0.995 -
P/RPS 4.57 2.85 3.32 3.28 3.40 3.98 3.66 15.90%
P/EPS -267.48 56.88 114.53 5.50 5.03 21.01 21.30 -
EY -0.37 1.76 0.87 18.18 19.90 4.76 4.69 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.32 0.36 0.35 0.37 0.44 0.40 20.57%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 27/11/15 21/09/15 25/06/15 26/03/15 27/11/14 23/09/14 30/06/14 -
Price 1.42 0.905 0.875 0.92 0.94 1.00 1.00 -
P/RPS 4.63 3.05 3.04 3.25 3.31 3.58 3.68 16.49%
P/EPS -271.30 60.92 104.94 5.44 4.90 18.93 21.41 -
EY -0.37 1.64 0.95 18.38 20.43 5.28 4.67 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.34 0.33 0.35 0.36 0.40 0.40 22.08%

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