[SAPRES] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
05-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -13.69%
YoY- -16.17%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 29,196 38,034 39,312 39,184 39,572 42,040 41,748 -21.26%
PBT -8,448 2,703 2,356 3,078 3,564 1,827 3,974 -
Tax -744 -2,150 -26 -40 -44 273 226 -
NP -9,192 553 2,329 3,038 3,520 2,100 4,201 -
-
NP to SH -9,192 943 2,329 3,038 3,520 2,100 4,201 -
-
Tax Rate - 79.54% 1.10% 1.30% 1.23% -14.94% -5.69% -
Total Cost 38,388 37,481 36,982 36,146 36,052 39,940 37,546 1.49%
-
Net Worth 164,341 168,685 139,277 139,500 139,493 169,400 170,098 -2.27%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 2,811 - - - 4,200 - -
Div Payout % - 298.14% - - - 200.00% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 164,341 168,685 139,277 139,500 139,493 169,400 170,098 -2.27%
NOSH 139,272 140,571 139,277 139,500 139,493 140,000 139,424 -0.07%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -31.48% 1.45% 5.93% 7.75% 8.90% 5.00% 10.06% -
ROE -5.59% 0.56% 1.67% 2.18% 2.52% 1.24% 2.47% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 20.96 27.06 28.23 28.09 28.37 30.03 29.94 -21.20%
EPS -6.60 0.40 1.67 2.18 2.52 1.50 3.01 -
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.18 1.20 1.00 1.00 1.00 1.21 1.22 -2.20%
Adjusted Per Share Value based on latest NOSH - 139,508
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 13.30 17.33 17.91 17.85 18.03 19.16 19.02 -21.26%
EPS -4.19 0.43 1.06 1.38 1.60 0.96 1.91 -
DPS 0.00 1.28 0.00 0.00 0.00 1.91 0.00 -
NAPS 0.7488 0.7686 0.6346 0.6356 0.6356 0.7719 0.775 -2.27%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.41 0.38 0.38 0.49 0.61 0.70 0.79 -
P/RPS 1.96 1.40 1.35 1.74 2.15 2.33 2.64 -18.05%
P/EPS -6.21 56.65 22.72 22.50 24.17 46.67 26.22 -
EY -16.10 1.77 4.40 4.44 4.14 2.14 3.81 -
DY 0.00 5.26 0.00 0.00 0.00 4.29 0.00 -
P/NAPS 0.35 0.32 0.38 0.49 0.61 0.58 0.65 -33.88%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 29/03/06 01/12/05 05/09/05 29/06/05 31/03/05 15/12/04 -
Price 0.35 0.34 0.37 0.45 0.41 0.76 0.84 -
P/RPS 1.67 1.26 1.31 1.60 1.45 2.53 2.81 -29.38%
P/EPS -5.30 50.68 22.12 20.66 16.25 50.67 27.88 -
EY -18.86 1.97 4.52 4.84 6.15 1.97 3.59 -
DY 0.00 5.88 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.30 0.28 0.37 0.45 0.41 0.63 0.69 -42.69%

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