[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2020 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ- 79.85%
YoY- -200.53%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 125,550 186,196 155,870 148,938 112,650 90,572 223,683 -31.98%
PBT -5,252 756 2,284 -2,185 -11,342 -19,760 3,763 -
Tax 0 -528 -1,552 -84 0 0 -1,380 -
NP -5,252 228 732 -2,269 -11,342 -19,760 2,383 -
-
NP to SH -5,296 180 731 -2,290 -11,366 -19,784 2,390 -
-
Tax Rate - 69.84% 67.95% - - - 36.67% -
Total Cost 130,802 185,968 155,138 151,207 123,992 110,332 221,300 -29.59%
-
Net Worth 101,886 105,525 105,525 103,341 101,886 102,614 106,252 -2.76%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 2,911 - 727 - - - 1,455 58.84%
Div Payout % 0.00% - 99.56% - - - 60.90% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 101,886 105,525 105,525 103,341 101,886 102,614 106,252 -2.76%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin -4.18% 0.12% 0.47% -1.52% -10.07% -21.82% 1.07% -
ROE -5.20% 0.17% 0.69% -2.22% -11.16% -19.28% 2.25% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 172.52 255.85 214.18 204.65 154.79 124.45 307.36 -31.97%
EPS -7.28 0.24 1.00 -3.15 -15.62 -27.20 3.28 -
DPS 4.00 0.00 1.00 0.00 0.00 0.00 2.00 58.80%
NAPS 1.40 1.45 1.45 1.42 1.40 1.41 1.46 -2.76%
Adjusted Per Share Value based on latest NOSH - 72,776
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 172.47 255.77 214.12 204.59 154.75 124.42 307.27 -31.97%
EPS -7.28 0.25 1.00 -3.15 -15.61 -27.18 3.28 -
DPS 4.00 0.00 1.00 0.00 0.00 0.00 2.00 58.80%
NAPS 1.3996 1.4496 1.4496 1.4196 1.3996 1.4096 1.4596 -2.76%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.79 0.86 0.775 0.47 0.41 0.475 0.69 -
P/RPS 0.46 0.34 0.36 0.23 0.26 0.38 0.22 63.58%
P/EPS -10.86 347.71 77.16 -14.93 -2.63 -1.75 21.01 -
EY -9.21 0.29 1.30 -6.70 -38.09 -57.23 4.76 -
DY 5.06 0.00 1.29 0.00 0.00 0.00 2.90 44.98%
P/NAPS 0.56 0.59 0.53 0.33 0.29 0.34 0.47 12.40%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 22/09/21 16/06/21 24/03/21 24/11/20 23/09/20 18/06/20 31/03/20 -
Price 0.76 0.845 0.85 0.65 0.435 0.45 0.45 -
P/RPS 0.44 0.33 0.40 0.32 0.28 0.36 0.15 105.04%
P/EPS -10.44 341.64 84.62 -20.65 -2.79 -1.66 13.70 -
EY -9.58 0.29 1.18 -4.84 -35.90 -60.41 7.30 -
DY 5.26 0.00 1.18 0.00 0.00 0.00 4.44 11.97%
P/NAPS 0.54 0.58 0.59 0.46 0.31 0.32 0.31 44.82%

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