[SAPRES] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
10-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 36.56%
YoY- 40.9%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 249,982 259,928 204,352 201,360 182,510 143,584 67,798 138.85%
PBT -1,680 -5,272 -10,308 -5,922 -9,848 -12,788 -9,850 -69.27%
Tax -2,462 0 3,645 -341 -26 -52 -1,371 47.79%
NP -4,142 -5,272 -6,663 -6,264 -9,874 -12,840 -11,221 -48.57%
-
NP to SH -4,142 -5,272 -6,663 -6,264 -9,874 -12,840 -11,172 -48.42%
-
Tax Rate - - - - - - - -
Total Cost 254,124 265,200 211,015 207,624 192,384 156,424 79,019 118.03%
-
Net Worth 145,529 147,223 146,574 149,164 149,225 150,730 152,829 -3.21%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 145,529 147,223 146,574 149,164 149,225 150,730 152,829 -3.21%
NOSH 139,932 140,212 139,594 139,406 139,463 139,565 138,936 0.47%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin -1.66% -2.03% -3.26% -3.11% -5.41% -8.94% -16.55% -
ROE -2.85% -3.58% -4.55% -4.20% -6.62% -8.52% -7.31% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 178.64 185.38 146.39 144.44 130.87 102.88 48.80 137.71%
EPS -2.96 -3.76 -4.77 -4.49 -7.08 -9.20 -8.04 -48.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.05 1.05 1.07 1.07 1.08 1.10 -3.67%
Adjusted Per Share Value based on latest NOSH - 140,588
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 113.90 118.44 93.11 91.75 83.16 65.42 30.89 138.86%
EPS -1.89 -2.40 -3.04 -2.85 -4.50 -5.85 -5.09 -48.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6631 0.6708 0.6679 0.6797 0.6799 0.6868 0.6964 -3.21%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.23 0.31 0.31 0.47 0.64 0.49 0.31 -
P/RPS 0.13 0.17 0.21 0.33 0.49 0.48 0.64 -65.47%
P/EPS -7.77 -8.24 -6.49 -10.46 -9.04 -5.33 -3.86 59.49%
EY -12.87 -12.13 -15.40 -9.56 -11.06 -18.78 -25.94 -37.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.30 0.44 0.60 0.45 0.28 -14.86%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 23/09/08 30/06/08 18/03/08 10/12/07 25/09/07 29/06/07 30/03/07 -
Price 0.20 0.23 0.23 0.40 0.47 0.51 0.37 -
P/RPS 0.11 0.12 0.16 0.28 0.36 0.50 0.76 -72.46%
P/EPS -6.76 -6.12 -4.82 -8.90 -6.64 -5.54 -4.60 29.28%
EY -14.80 -16.35 -20.75 -11.23 -15.06 -18.04 -21.73 -22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.22 0.37 0.44 0.47 0.34 -32.17%

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