[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -27.45%
YoY- 227.98%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 187,954 205,396 162,008 166,789 163,066 163,460 143,873 19.56%
PBT 1,368 10,324 10,426 9,320 11,910 12,928 15,182 -79.98%
Tax -2,478 -800 -358 -728 -634 -712 -7,031 -50.20%
NP -1,110 9,524 10,068 8,592 11,276 12,216 8,151 -
-
NP to SH 510 10,776 10,151 7,985 11,006 12,216 8,151 -84.31%
-
Tax Rate 181.14% 7.75% 3.43% 7.81% 5.32% 5.51% 46.31% -
Total Cost 189,064 195,872 151,940 158,197 151,790 151,244 135,722 24.80%
-
Net Worth 118,151 149,990 105,876 96,239 67,521 95,315 100,530 11.40%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - 3,505 - - - 5,188 -
Div Payout % - - 34.54% - - - 63.66% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 118,151 149,990 105,876 96,239 67,521 95,315 100,530 11.40%
NOSH 72,933 72,810 70,116 69,236 67,521 64,840 64,858 8.16%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -0.59% 4.64% 6.21% 5.15% 6.91% 7.47% 5.67% -
ROE 0.43% 7.18% 9.59% 8.30% 16.30% 12.82% 8.11% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 257.71 282.10 231.05 240.90 241.50 252.09 221.83 10.54%
EPS 0.70 14.80 14.47 10.97 16.70 18.84 12.56 -85.48%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.00 -
NAPS 1.62 2.06 1.51 1.39 1.00 1.47 1.55 2.99%
Adjusted Per Share Value based on latest NOSH - 72,537
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 258.19 282.15 222.55 229.12 224.00 224.54 197.64 19.56%
EPS 0.70 14.80 13.94 10.97 15.12 16.78 11.20 -84.33%
DPS 0.00 0.00 4.82 0.00 0.00 0.00 7.13 -
NAPS 1.623 2.0604 1.4544 1.322 0.9275 1.3093 1.381 11.39%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.70 0.72 0.75 0.87 1.03 0.80 0.68 -
P/RPS 0.27 0.26 0.32 0.36 0.43 0.32 0.31 -8.82%
P/EPS 100.10 4.86 5.18 7.54 6.32 4.25 5.41 603.30%
EY 1.00 20.56 19.30 13.26 15.83 23.55 18.48 -85.76%
DY 0.00 0.00 6.67 0.00 0.00 0.00 11.76 -
P/NAPS 0.43 0.35 0.50 0.63 1.03 0.54 0.44 -1.52%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 05/09/06 29/06/06 28/03/06 24/01/06 01/09/05 22/06/05 29/03/05 -
Price 0.65 0.77 0.70 0.70 0.85 0.94 0.54 -
P/RPS 0.25 0.27 0.30 0.29 0.35 0.37 0.24 2.76%
P/EPS 92.95 5.20 4.84 6.07 5.21 4.99 4.30 680.36%
EY 1.08 19.22 20.68 16.48 19.18 20.04 23.27 -87.15%
DY 0.00 0.00 7.14 0.00 0.00 0.00 14.81 -
P/NAPS 0.40 0.37 0.46 0.50 0.85 0.64 0.35 9.33%

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