[SAPRES] QoQ Annualized Quarter Result on 31-Jul-2014 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
23-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 13.1%
YoY- 31.44%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 40,168 39,575 39,646 38,972 37,980 37,691 36,637 6.34%
PBT 2,224 23,397 27,412 7,938 6,936 8,876 5,950 -48.20%
Tax -1,060 211 -605 -564 -416 601 -129 308.77%
NP 1,164 23,608 26,806 7,374 6,520 9,477 5,821 -65.90%
-
NP to SH 1,164 23,608 26,806 7,374 6,520 9,477 5,821 -65.90%
-
Tax Rate 47.66% -0.90% 2.21% 7.11% 6.00% -6.77% 2.17% -
Total Cost 39,004 15,967 12,840 31,598 31,460 28,214 30,816 17.06%
-
Net Worth 369,940 369,958 365,751 349,000 347,604 345,998 340,624 5.67%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 369,940 369,958 365,751 349,000 347,604 345,998 340,624 5.67%
NOSH 139,600 139,607 139,600 139,600 139,600 139,515 139,600 0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 2.90% 59.65% 67.61% 18.92% 17.17% 25.14% 15.89% -
ROE 0.31% 6.38% 7.33% 2.11% 1.88% 2.74% 1.71% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 28.77 28.35 28.40 27.92 27.21 27.02 26.24 6.34%
EPS 0.84 16.91 19.20 5.28 4.68 6.79 4.17 -65.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.65 2.62 2.50 2.49 2.48 2.44 5.67%
Adjusted Per Share Value based on latest NOSH - 139,600
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 18.30 18.03 18.06 17.76 17.31 17.17 16.69 6.34%
EPS 0.53 10.76 12.21 3.36 2.97 4.32 2.65 -65.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6856 1.6857 1.6665 1.5902 1.5838 1.5765 1.552 5.67%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.955 0.93 0.965 1.11 0.995 0.945 0.96 -
P/RPS 3.32 3.28 3.40 3.98 3.66 3.50 3.66 -6.30%
P/EPS 114.53 5.50 5.03 21.01 21.30 13.91 23.02 192.29%
EY 0.87 18.18 19.90 4.76 4.69 7.19 4.34 -65.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.37 0.44 0.40 0.38 0.39 -5.21%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 25/06/15 26/03/15 27/11/14 23/09/14 30/06/14 20/03/14 02/12/13 -
Price 0.875 0.92 0.94 1.00 1.00 1.00 0.91 -
P/RPS 3.04 3.25 3.31 3.58 3.68 3.70 3.47 -8.46%
P/EPS 104.94 5.44 4.90 18.93 21.41 14.72 21.82 185.74%
EY 0.95 18.38 20.43 5.28 4.67 6.79 4.58 -65.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.36 0.40 0.40 0.40 0.37 -7.36%

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