[SAPCRES] QoQ Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
20-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 3.66%
YoY- 58.52%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 2,737,784 2,261,905 2,217,076 2,088,410 1,894,876 1,766,118 1,763,808 34.09%
PBT 180,716 171,393 141,840 113,454 94,088 41,123 28,450 243.37%
Tax -17,616 -20,365 -15,750 -14,878 -7,688 -8,054 -12,085 28.58%
NP 163,100 151,028 126,089 98,576 86,400 33,069 16,365 363.76%
-
NP to SH 81,420 78,264 59,982 43,316 41,788 -17,724 -33,425 -
-
Tax Rate 9.75% 11.88% 11.10% 13.11% 8.17% 19.59% 42.48% -
Total Cost 2,574,684 2,110,877 2,090,986 1,989,834 1,808,476 1,733,049 1,747,442 29.51%
-
Net Worth 830,577 711,439 699,333 687,225 499,237 434,238 451,773 50.13%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - 20,924 - - - 17,724 - -
Div Payout % - 26.74% - - - 0.00% - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 830,577 711,439 699,333 687,225 499,237 434,238 451,773 50.13%
NOSH 1,169,827 1,046,235 1,043,781 1,041,250 924,513 886,200 885,830 20.38%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 5.96% 6.68% 5.69% 4.72% 4.56% 1.87% 0.93% -
ROE 9.80% 11.00% 8.58% 6.30% 8.37% -4.08% -7.40% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 234.03 216.19 212.41 200.57 204.96 199.29 199.11 11.38%
EPS 6.96 7.48 5.75 4.16 4.52 -2.00 -3.77 -
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.71 0.68 0.67 0.66 0.54 0.49 0.51 24.70%
Adjusted Per Share Value based on latest NOSH - 1,038,055
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 214.33 177.07 173.56 163.49 148.34 138.26 138.08 34.09%
EPS 6.37 6.13 4.70 3.39 3.27 -1.39 -2.62 -
DPS 0.00 1.64 0.00 0.00 0.00 1.39 0.00 -
NAPS 0.6502 0.557 0.5475 0.538 0.3908 0.3399 0.3537 50.11%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.50 1.50 1.84 2.54 1.37 0.72 0.69 -
P/RPS 0.64 0.69 0.87 1.27 0.67 0.36 0.35 49.58%
P/EPS 21.55 20.05 32.02 61.06 30.31 -36.00 -18.29 -
EY 4.64 4.99 3.12 1.64 3.30 -2.78 -5.47 -
DY 0.00 1.33 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 2.11 2.21 2.75 3.85 2.54 1.47 1.35 34.71%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 24/06/08 26/03/08 13/12/07 20/09/07 21/06/07 27/03/07 15/12/06 -
Price 1.41 1.12 1.56 1.89 1.94 0.83 0.69 -
P/RPS 0.60 0.52 0.73 0.94 0.95 0.42 0.35 43.28%
P/EPS 20.26 14.97 27.15 45.43 42.92 -41.50 -18.29 -
EY 4.94 6.68 3.68 2.20 2.33 -2.41 -5.47 -
DY 0.00 1.79 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 1.99 1.65 2.33 2.86 3.59 1.69 1.35 29.55%

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