[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
16-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -42.25%
YoY- -51.14%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 163,066 163,460 143,873 140,182 130,774 116,568 96,521 41.89%
PBT 11,910 12,928 15,182 4,036 5,746 2,136 654 593.41%
Tax -634 -712 -7,031 -1,601 -1,530 -1,532 179 -
NP 11,276 12,216 8,151 2,434 4,216 604 833 468.89%
-
NP to SH 11,006 12,216 8,151 2,434 4,216 604 833 459.76%
-
Tax Rate 5.32% 5.51% 46.31% 39.67% 26.63% 71.72% -27.37% -
Total Cost 151,790 151,244 135,722 137,748 126,558 115,964 95,688 36.05%
-
Net Worth 67,521 95,315 100,530 86,426 88,860 86,004 86,974 -15.54%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - 5,188 - - - - -
Div Payout % - - 63.66% - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 67,521 95,315 100,530 86,426 88,860 86,004 86,974 -15.54%
NOSH 67,521 64,840 64,858 64,982 64,861 65,652 63,951 3.69%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 6.91% 7.47% 5.67% 1.74% 3.22% 0.52% 0.86% -
ROE 16.30% 12.82% 8.11% 2.82% 4.74% 0.70% 0.96% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 241.50 252.09 221.83 215.72 201.62 177.55 150.93 36.84%
EPS 16.70 18.84 12.56 3.75 6.50 0.92 1.31 446.55%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.47 1.55 1.33 1.37 1.31 1.36 -18.54%
Adjusted Per Share Value based on latest NOSH - 65,581
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 224.07 224.61 197.69 192.62 179.69 160.17 132.63 41.89%
EPS 15.12 16.79 11.20 3.35 5.79 0.83 1.14 461.19%
DPS 0.00 0.00 7.13 0.00 0.00 0.00 0.00 -
NAPS 0.9278 1.3097 1.3814 1.1876 1.221 1.1818 1.1951 -15.54%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.03 0.80 0.68 0.86 0.92 1.10 1.24 -
P/RPS 0.43 0.32 0.31 0.40 0.46 0.62 0.82 -34.99%
P/EPS 6.32 4.25 5.41 22.95 14.15 119.57 95.20 -83.63%
EY 15.83 23.55 18.48 4.36 7.07 0.84 1.05 511.28%
DY 0.00 0.00 11.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.54 0.44 0.65 0.67 0.84 0.91 8.61%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 01/09/05 22/06/05 29/03/05 16/12/04 24/09/04 21/06/04 30/03/04 -
Price 0.85 0.94 0.54 0.75 0.88 0.94 1.22 -
P/RPS 0.35 0.37 0.24 0.35 0.44 0.53 0.81 -42.87%
P/EPS 5.21 4.99 4.30 20.02 13.54 102.17 93.66 -85.45%
EY 19.18 20.04 23.27 5.00 7.39 0.98 1.07 586.13%
DY 0.00 0.00 14.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.64 0.35 0.56 0.64 0.72 0.90 -3.74%

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