[SAPRES] QoQ Annualized Quarter Result on 31-Oct-2011 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -33.95%
YoY- 705.19%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 21,936 21,912 10,968 20,162 19,940 19,456 17,486 16.33%
PBT 4,228 5,016 2,114 182,748 276,660 516,908 607 265.15%
Tax 0 0 0 -797 -1,196 5,468 38,261 -
NP 4,228 5,016 2,114 181,950 275,464 522,376 38,868 -77.24%
-
NP to SH 4,228 5,016 2,114 181,950 275,464 522,376 38,868 -77.24%
-
Tax Rate 0.00% 0.00% 0.00% 0.44% 0.43% -1.06% -6,303.29% -
Total Cost 17,708 16,896 8,854 -161,788 -255,524 -502,920 -21,382 -
-
Net Worth 321,079 321,079 353,190 314,109 315,502 308,511 177,307 48.62%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 321,079 321,079 353,190 314,109 315,502 308,511 177,307 48.62%
NOSH 139,600 139,600 139,601 139,604 139,602 139,598 139,612 -0.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 19.27% 22.89% 19.27% 902.41% 1,381.46% 2,684.91% 222.28% -
ROE 1.32% 1.56% 0.60% 57.93% 87.31% 169.32% 21.92% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 15.71 15.70 7.86 14.44 14.28 13.94 12.52 16.35%
EPS 3.02 3.60 1.51 130.33 197.32 374.20 27.84 -77.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.30 2.53 2.25 2.26 2.21 1.27 48.63%
Adjusted Per Share Value based on latest NOSH - 139,450
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 8.46 8.45 4.23 7.78 7.69 7.50 6.74 16.37%
EPS 1.63 1.93 0.82 70.18 106.25 201.49 14.99 -77.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2385 1.2385 1.3623 1.2116 1.2169 1.19 0.6839 48.62%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.82 0.88 0.92 0.94 1.03 0.90 1.22 -
P/RPS 5.22 5.61 11.71 6.51 7.21 6.46 9.74 -34.04%
P/EPS 27.07 24.49 60.75 0.72 0.52 0.24 4.38 237.15%
EY 3.69 4.08 1.65 138.65 191.57 415.78 22.82 -70.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.36 0.42 0.46 0.41 0.96 -48.02%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 28/06/12 26/03/12 29/11/11 15/09/11 30/06/11 31/03/11 -
Price 0.78 0.88 0.98 0.90 0.82 1.00 0.85 -
P/RPS 4.96 5.61 12.47 6.23 5.74 7.18 6.79 -18.90%
P/EPS 25.75 24.49 64.72 0.69 0.42 0.27 3.05 315.16%
EY 3.88 4.08 1.55 144.81 240.63 374.20 32.75 -75.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.39 0.40 0.36 0.45 0.67 -36.40%

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