[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
16-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -2.72%
YoY- -52.15%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 130,774 116,568 96,521 102,309 104,288 103,976 119,285 6.32%
PBT 5,746 2,136 654 4,808 5,694 5,120 12,943 -41.83%
Tax -1,530 -1,532 179 174 -572 -600 -1,914 -13.87%
NP 4,216 604 833 4,982 5,122 4,520 11,029 -47.35%
-
NP to SH 4,216 604 833 4,982 5,122 4,520 11,029 -47.35%
-
Tax Rate 26.63% 71.72% -27.37% -3.62% 10.05% 11.72% 14.79% -
Total Cost 126,558 115,964 95,688 97,326 99,166 99,456 108,256 10.98%
-
Net Worth 88,860 86,004 86,974 91,227 90,928 91,317 89,374 -0.38%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - 2,059 -
Div Payout % - - - - - - 18.67% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 88,860 86,004 86,974 91,227 90,928 91,317 89,374 -0.38%
NOSH 64,861 65,652 63,951 41,847 41,710 41,697 41,186 35.39%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 3.22% 0.52% 0.86% 4.87% 4.91% 4.35% 9.25% -
ROE 4.74% 0.70% 0.96% 5.46% 5.63% 4.95% 12.34% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 201.62 177.55 150.93 244.48 250.03 249.36 289.62 -21.46%
EPS 6.50 0.92 1.31 11.91 12.28 10.84 17.68 -48.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.37 1.31 1.36 2.18 2.18 2.19 2.17 -26.42%
Adjusted Per Share Value based on latest NOSH - 42,150
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 179.64 160.13 132.59 140.54 143.26 142.83 163.86 6.32%
EPS 5.79 0.83 1.14 6.84 7.04 6.21 15.15 -47.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.83 -
NAPS 1.2207 1.1814 1.1948 1.2532 1.2491 1.2544 1.2277 -0.38%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.92 1.10 1.24 2.01 1.72 1.31 1.40 -
P/RPS 0.46 0.62 0.82 0.82 0.69 0.53 0.48 -2.79%
P/EPS 14.15 119.57 95.20 16.88 14.01 12.08 5.23 94.28%
EY 7.07 0.84 1.05 5.92 7.14 8.27 19.13 -48.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.67 0.84 0.91 0.92 0.79 0.60 0.65 2.04%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 21/06/04 30/03/04 16/12/03 30/09/03 27/06/03 27/03/03 -
Price 0.88 0.94 1.22 1.25 1.74 1.61 1.33 -
P/RPS 0.44 0.53 0.81 0.51 0.70 0.65 0.46 -2.92%
P/EPS 13.54 102.17 93.66 10.50 14.17 14.85 4.97 95.18%
EY 7.39 0.98 1.07 9.53 7.06 6.73 20.13 -48.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.76 -
P/NAPS 0.64 0.72 0.90 0.57 0.80 0.74 0.61 3.25%

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