[SAPRES] QoQ Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
02-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 3.77%
YoY- 347.37%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 38,972 37,980 37,691 36,637 37,346 39,840 28,203 24.13%
PBT 7,938 6,936 8,876 5,950 5,872 6,408 33,117 -61.51%
Tax -564 -416 601 -129 -262 -492 184 -
NP 7,374 6,520 9,477 5,821 5,610 5,916 33,301 -63.49%
-
NP to SH 7,374 6,520 9,477 5,821 5,610 5,916 33,301 -63.49%
-
Tax Rate 7.11% 6.00% -6.77% 2.17% 4.46% 7.68% -0.56% -
Total Cost 31,598 31,460 28,214 30,816 31,736 33,924 -5,098 -
-
Net Worth 349,000 347,604 345,998 340,624 339,228 347,604 351,719 -0.51%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 349,000 347,604 345,998 340,624 339,228 347,604 351,719 -0.51%
NOSH 139,600 139,600 139,515 139,600 139,600 139,600 139,571 0.01%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 18.92% 17.17% 25.14% 15.89% 15.02% 14.85% 118.08% -
ROE 2.11% 1.88% 2.74% 1.71% 1.65% 1.70% 9.47% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 27.92 27.21 27.02 26.24 26.75 28.54 20.21 24.11%
EPS 5.28 4.68 6.79 4.17 4.02 4.24 23.85 -63.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.49 2.48 2.44 2.43 2.49 2.52 -0.53%
Adjusted Per Share Value based on latest NOSH - 139,600
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 15.03 14.65 14.54 14.13 14.41 15.37 10.88 24.11%
EPS 2.84 2.51 3.66 2.25 2.16 2.28 12.84 -63.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3462 1.3408 1.3346 1.3138 1.3085 1.3408 1.3566 -0.51%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.11 0.995 0.945 0.96 0.965 0.68 0.66 -
P/RPS 3.98 3.66 3.50 3.66 3.61 2.38 3.27 14.03%
P/EPS 21.01 21.30 13.91 23.02 24.01 16.05 2.77 287.47%
EY 4.76 4.69 7.19 4.34 4.16 6.23 36.15 -74.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.38 0.39 0.40 0.27 0.26 42.14%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 23/09/14 30/06/14 20/03/14 02/12/13 27/09/13 27/06/13 29/03/13 -
Price 1.00 1.00 1.00 0.91 0.95 0.87 0.67 -
P/RPS 3.58 3.68 3.70 3.47 3.55 3.05 3.32 5.16%
P/EPS 18.93 21.41 14.72 21.82 23.64 20.53 2.81 257.94%
EY 5.28 4.67 6.79 4.58 4.23 4.87 35.61 -72.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.37 0.39 0.35 0.27 30.04%

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