[SAPIND] QoQ Annualized Quarter Result on 31-Jul-2006 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
05-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -95.27%
YoY- -95.37%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 134,408 165,941 173,392 187,954 205,396 162,008 166,789 -13.43%
PBT 956 -67,870 -2,000 1,368 10,324 10,426 9,320 -78.17%
Tax -828 -2,170 -2,684 -2,478 -800 -358 -728 8.98%
NP 128 -70,040 -4,684 -1,110 9,524 10,068 8,592 -93.99%
-
NP to SH 756 -57,908 -3,153 510 10,776 10,151 7,985 -79.31%
-
Tax Rate 86.61% - - 181.14% 7.75% 3.43% 7.81% -
Total Cost 134,280 235,981 178,076 189,064 195,872 151,940 158,197 -10.37%
-
Net Worth 50,157 54,583 112,055 118,151 149,990 105,876 96,239 -35.31%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - 3,505 - -
Div Payout % - - - - - 34.54% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 50,157 54,583 112,055 118,151 149,990 105,876 96,239 -35.31%
NOSH 72,692 72,778 72,763 72,933 72,810 70,116 69,236 3.30%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 0.10% -42.21% -2.70% -0.59% 4.64% 6.21% 5.15% -
ROE 1.51% -106.09% -2.81% 0.43% 7.18% 9.59% 8.30% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 184.90 228.01 238.30 257.71 282.10 231.05 240.90 -16.21%
EPS 1.04 -79.57 -4.33 0.70 14.80 14.47 10.97 -79.29%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.69 0.75 1.54 1.62 2.06 1.51 1.39 -37.38%
Adjusted Per Share Value based on latest NOSH - 72,727
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 184.63 227.95 238.19 258.19 282.15 222.55 229.12 -13.43%
EPS 1.04 -79.55 -4.33 0.70 14.80 13.94 10.97 -79.29%
DPS 0.00 0.00 0.00 0.00 0.00 4.82 0.00 -
NAPS 0.689 0.7498 1.5393 1.623 2.0604 1.4544 1.322 -35.31%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.55 0.58 0.58 0.70 0.72 0.75 0.87 -
P/RPS 0.30 0.25 0.24 0.27 0.26 0.32 0.36 -11.47%
P/EPS 52.88 -0.73 -13.38 100.10 4.86 5.18 7.54 267.70%
EY 1.89 -137.19 -7.47 1.00 20.56 19.30 13.26 -72.81%
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.80 0.77 0.38 0.43 0.35 0.50 0.63 17.31%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 25/05/07 30/03/07 20/12/06 05/09/06 29/06/06 28/03/06 24/01/06 -
Price 0.47 0.56 0.57 0.65 0.77 0.70 0.70 -
P/RPS 0.25 0.25 0.24 0.25 0.27 0.30 0.29 -9.44%
P/EPS 45.19 -0.70 -13.15 92.95 5.20 4.84 6.07 282.67%
EY 2.21 -142.08 -7.60 1.08 19.22 20.68 16.48 -73.89%
DY 0.00 0.00 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.68 0.75 0.37 0.40 0.37 0.46 0.50 22.82%

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