[SAPRES] QoQ Annualized Quarter Result on 31-Jul-2010 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
23-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 5.55%
YoY- -0.08%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 19,456 17,486 17,512 17,028 17,248 271,074 273,446 -82.91%
PBT 516,908 607 30,633 15,066 19,692 10,541 14,528 988.87%
Tax 5,468 38,261 -8,036 -7,302 -12,336 -4,500 -5,944 -
NP 522,376 38,868 22,597 7,764 7,356 6,041 8,584 1458.82%
-
NP to SH 522,376 38,868 22,597 7,764 7,356 6,041 8,584 1458.82%
-
Tax Rate -1.06% -6,303.29% 26.23% 48.47% 62.64% 42.69% 40.91% -
Total Cost -502,920 -21,382 -5,085 9,264 9,892 265,033 264,862 -
-
Net Worth 308,511 177,307 166,129 152,207 150,463 149,281 149,428 62.35%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 308,511 177,307 166,129 152,207 150,463 149,281 149,428 62.35%
NOSH 139,598 139,612 139,604 139,640 139,318 139,515 139,652 -0.02%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 2,684.91% 222.28% 129.04% 45.60% 42.65% 2.23% 3.14% -
ROE 169.32% 21.92% 13.60% 5.10% 4.89% 4.05% 5.74% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 13.94 12.52 12.54 12.19 12.38 194.30 195.80 -82.90%
EPS 374.20 27.84 16.19 5.56 5.28 4.33 6.15 1458.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 1.27 1.19 1.09 1.08 1.07 1.07 62.39%
Adjusted Per Share Value based on latest NOSH - 138,979
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 7.50 6.74 6.75 6.57 6.65 104.56 105.47 -82.91%
EPS 201.49 14.99 8.72 2.99 2.84 2.33 3.31 1459.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 0.6839 0.6408 0.5871 0.5804 0.5758 0.5764 62.35%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.90 1.22 1.02 0.47 0.37 0.44 0.30 -
P/RPS 6.46 9.74 8.13 3.85 2.99 0.23 0.15 1137.14%
P/EPS 0.24 4.38 6.30 8.45 7.01 10.16 4.88 -86.65%
EY 415.78 22.82 15.87 11.83 14.27 9.84 20.49 648.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.96 0.86 0.43 0.34 0.41 0.28 29.03%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 30/06/11 31/03/11 10/12/10 23/09/10 29/06/10 23/03/10 17/12/09 -
Price 1.00 0.85 1.46 1.13 0.40 0.32 0.29 -
P/RPS 7.18 6.79 11.64 9.27 3.23 0.16 0.15 1227.69%
P/EPS 0.27 3.05 9.02 20.32 7.58 7.39 4.72 -85.23%
EY 374.20 32.75 11.09 4.92 13.20 13.53 21.20 581.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.67 1.23 1.04 0.37 0.30 0.27 40.70%

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