[SAPRES] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -155.66%
YoY- -101.29%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 37,346 39,840 28,203 25,610 21,936 21,912 10,968 126.50%
PBT 5,872 6,408 33,117 -2,220 4,228 5,016 2,114 97.72%
Tax -262 -492 184 -133 0 0 0 -
NP 5,610 5,916 33,301 -2,353 4,228 5,016 2,114 91.79%
-
NP to SH 5,610 5,916 33,301 -2,353 4,228 5,016 2,114 91.79%
-
Tax Rate 4.46% 7.68% -0.56% - 0.00% 0.00% 0.00% -
Total Cost 31,736 33,924 -5,098 27,963 17,708 16,896 8,854 134.39%
-
Net Worth 339,228 347,604 351,719 316,891 321,079 321,079 353,190 -2.65%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 339,228 347,604 351,719 316,891 321,079 321,079 353,190 -2.65%
NOSH 139,600 139,600 139,571 139,600 139,600 139,600 139,601 -0.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 15.02% 14.85% 118.08% -9.19% 19.27% 22.89% 19.27% -
ROE 1.65% 1.70% 9.47% -0.74% 1.32% 1.56% 0.60% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 26.75 28.54 20.21 18.35 15.71 15.70 7.86 126.42%
EPS 4.02 4.24 23.85 -1.68 3.02 3.60 1.51 92.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.49 2.52 2.27 2.30 2.30 2.53 -2.65%
Adjusted Per Share Value based on latest NOSH - 139,600
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 17.02 18.15 12.85 11.67 10.00 9.98 5.00 126.45%
EPS 2.56 2.70 15.17 -1.07 1.93 2.29 0.96 92.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5457 1.5838 1.6026 1.4439 1.463 1.463 1.6093 -2.65%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.965 0.68 0.66 0.75 0.82 0.88 0.92 -
P/RPS 3.61 2.38 3.27 4.09 5.22 5.61 11.71 -54.39%
P/EPS 24.01 16.05 2.77 -44.49 27.07 24.49 60.75 -46.17%
EY 4.16 6.23 36.15 -2.25 3.69 4.08 1.65 85.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.27 0.26 0.33 0.36 0.38 0.36 7.28%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 27/06/13 29/03/13 22/11/12 27/09/12 28/06/12 26/03/12 -
Price 0.95 0.87 0.67 0.73 0.78 0.88 0.98 -
P/RPS 3.55 3.05 3.32 3.98 4.96 5.61 12.47 -56.75%
P/EPS 23.64 20.53 2.81 -43.30 25.75 24.49 64.72 -48.93%
EY 4.23 4.87 35.61 -2.31 3.88 4.08 1.55 95.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.27 0.32 0.34 0.38 0.39 0.00%

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