[SAPIND] QoQ Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 101.31%
YoY- -92.98%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 145,357 135,857 131,754 134,408 165,941 173,392 187,954 -15.70%
PBT 9,123 5,560 5,510 956 -67,870 -2,000 1,368 253.07%
Tax -4,002 -976 -826 -828 -2,170 -2,684 -2,478 37.53%
NP 5,121 4,584 4,684 128 -70,040 -4,684 -1,110 -
-
NP to SH 5,136 4,474 4,630 756 -57,908 -3,153 510 364.38%
-
Tax Rate 43.87% 17.55% 14.99% 86.61% - - 181.14% -
Total Cost 140,236 131,273 127,070 134,280 235,981 178,076 189,064 -18.01%
-
Net Worth 59,652 58,112 56,783 50,157 54,583 112,055 118,151 -36.51%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 2,182 - - - - - - -
Div Payout % 42.49% - - - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 59,652 58,112 56,783 50,157 54,583 112,055 118,151 -36.51%
NOSH 72,746 72,640 72,798 72,692 72,778 72,763 72,933 -0.17%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 3.52% 3.37% 3.56% 0.10% -42.21% -2.70% -0.59% -
ROE 8.61% 7.70% 8.15% 1.51% -106.09% -2.81% 0.43% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 199.81 187.03 180.98 184.90 228.01 238.30 257.71 -15.56%
EPS 7.06 6.16 6.36 1.04 -79.57 -4.33 0.70 364.84%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.78 0.69 0.75 1.54 1.62 -36.40%
Adjusted Per Share Value based on latest NOSH - 72,692
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 199.73 186.68 181.04 184.69 228.02 238.25 258.26 -15.70%
EPS 7.06 6.15 6.36 1.04 -79.57 -4.33 0.70 364.84%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8197 0.7985 0.7802 0.6892 0.75 1.5397 1.6235 -36.51%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.35 0.49 0.67 0.55 0.58 0.58 0.70 -
P/RPS 0.18 0.26 0.37 0.30 0.25 0.24 0.27 -23.62%
P/EPS 4.96 7.95 10.53 52.88 -0.73 -13.38 100.10 -86.43%
EY 20.17 12.57 9.49 1.89 -137.19 -7.47 1.00 636.93%
DY 8.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.61 0.86 0.80 0.77 0.38 0.43 0.00%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 19/12/07 25/09/07 25/05/07 30/03/07 20/12/06 05/09/06 -
Price 0.45 0.43 0.46 0.47 0.56 0.57 0.65 -
P/RPS 0.23 0.23 0.25 0.25 0.25 0.24 0.25 -5.39%
P/EPS 6.37 6.98 7.23 45.19 -0.70 -13.15 92.95 -83.17%
EY 15.69 14.33 13.83 2.21 -142.08 -7.60 1.08 492.49%
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.59 0.68 0.75 0.37 0.40 23.58%

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