[SAPRES] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 10.48%
YoY- 527.49%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 17,028 17,248 271,074 273,446 286,424 297,348 231,182 -82.51%
PBT 15,066 19,692 10,541 14,528 14,718 11,836 1,474 372.98%
Tax -7,302 -12,336 -4,500 -5,944 -6,948 -5,240 -6,015 13.83%
NP 7,764 7,356 6,041 8,584 7,770 6,596 -4,541 -
-
NP to SH 7,764 7,356 6,041 8,584 7,770 6,596 -4,541 -
-
Tax Rate 48.47% 62.64% 42.69% 40.91% 47.21% 44.27% 408.07% -
Total Cost 9,264 9,892 265,033 264,862 278,654 290,752 235,723 -88.50%
-
Net Worth 152,207 150,463 149,281 149,428 146,735 143,938 142,309 4.59%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 152,207 150,463 149,281 149,428 146,735 143,938 142,309 4.59%
NOSH 139,640 139,318 139,515 139,652 139,748 139,745 139,519 0.05%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 45.60% 42.65% 2.23% 3.14% 2.71% 2.22% -1.96% -
ROE 5.10% 4.89% 4.05% 5.74% 5.30% 4.58% -3.19% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 12.19 12.38 194.30 195.80 204.96 212.78 165.70 -82.52%
EPS 5.56 5.28 4.33 6.15 5.56 4.72 -3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.07 1.07 1.05 1.03 1.02 4.53%
Adjusted Per Share Value based on latest NOSH - 139,398
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 6.57 6.65 104.56 105.47 110.48 114.69 89.17 -82.50%
EPS 2.99 2.84 2.33 3.31 3.00 2.54 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5871 0.5804 0.5758 0.5764 0.566 0.5552 0.5489 4.60%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.47 0.37 0.44 0.30 0.26 0.22 0.16 -
P/RPS 3.85 2.99 0.23 0.15 0.13 0.10 0.10 1047.83%
P/EPS 8.45 7.01 10.16 4.88 4.68 4.66 -4.92 -
EY 11.83 14.27 9.84 20.49 21.38 21.45 -20.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.41 0.28 0.25 0.21 0.16 93.65%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 23/09/10 29/06/10 23/03/10 17/12/09 28/08/09 22/06/09 27/03/09 -
Price 1.13 0.40 0.32 0.29 0.25 0.28 0.14 -
P/RPS 9.27 3.23 0.16 0.15 0.12 0.13 0.08 2297.58%
P/EPS 20.32 7.58 7.39 4.72 4.50 5.93 -4.30 -
EY 4.92 13.20 13.53 21.20 22.24 16.86 -23.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.37 0.30 0.27 0.24 0.27 0.14 282.11%

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