[SAPRES] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 858.79%
YoY- 362.38%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 43,660 25,379 20,126 25,842 43,340 70,996 83,953 -35.35%
PBT 3,804 -12,312 -30,040 -38,442 5,628 -104,779 -39,468 -
Tax 332 15 -3,137 -1,712 -1,440 4,623 3,796 -80.32%
NP 4,136 -12,297 -33,177 -40,154 4,188 -100,156 -35,672 -
-
NP to SH 4,136 -12,297 -33,177 40,154 4,188 -100,156 -35,672 -
-
Tax Rate -8.73% - - - 25.59% - - -
Total Cost 39,524 37,676 53,303 65,996 39,152 171,152 119,625 -52.23%
-
Net Worth 171,867 170,287 160,580 164,748 185,668 184,280 256,927 -23.53%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 4,187 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 171,867 170,287 160,580 164,748 185,668 184,280 256,927 -23.53%
NOSH 139,729 139,580 139,635 139,617 139,600 139,606 139,634 0.04%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 9.47% -48.45% -164.84% -155.38% 9.66% -141.07% -42.49% -
ROE 2.41% -7.22% -20.66% 24.37% 2.26% -54.35% -13.88% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 31.25 18.18 14.41 18.51 31.05 50.85 60.12 -35.37%
EPS 2.96 -8.81 -23.76 -28.76 3.00 -71.74 -25.55 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.22 1.15 1.18 1.33 1.32 1.84 -23.56%
Adjusted Per Share Value based on latest NOSH - 139,616
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 19.89 11.56 9.17 11.77 19.75 32.35 38.25 -35.36%
EPS 1.88 -5.60 -15.12 18.30 1.91 -45.64 -16.25 -
DPS 0.00 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7831 0.7759 0.7317 0.7507 0.846 0.8397 1.1707 -23.53%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.30 1.76 2.15 1.85 0.88 0.99 0.80 -
P/RPS 4.16 9.68 14.92 10.00 2.83 1.95 1.33 114.02%
P/EPS 43.92 -19.98 -9.05 6.43 29.33 -1.38 -3.13 -
EY 2.28 -5.01 -11.05 15.55 3.41 -72.47 -31.93 -
DY 0.00 1.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.44 1.87 1.57 0.66 0.75 0.43 82.58%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 30/03/04 30/12/03 26/09/03 11/07/03 28/03/03 28/11/02 -
Price 1.08 1.53 1.91 2.33 1.91 1.02 0.74 -
P/RPS 3.46 8.41 13.25 12.59 6.15 2.01 1.23 99.39%
P/EPS 36.49 -17.37 -8.04 8.10 63.67 -1.42 -2.90 -
EY 2.74 -5.76 -12.44 12.34 1.57 -70.33 -34.52 -
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.25 1.66 1.97 1.44 0.77 0.40 69.23%

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