[SAPCRES] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 38.48%
YoY- 279.45%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 3,175,158 2,737,784 2,261,905 2,217,076 2,088,410 1,894,876 1,766,118 47.90%
PBT 239,826 180,716 171,393 141,840 113,454 94,088 41,123 224.34%
Tax -25,156 -17,616 -20,365 -15,750 -14,878 -7,688 -8,054 113.82%
NP 214,670 163,100 151,028 126,089 98,576 86,400 33,069 248.38%
-
NP to SH 104,910 81,420 78,264 59,982 43,316 41,788 -17,724 -
-
Tax Rate 10.49% 9.75% 11.88% 11.10% 13.11% 8.17% 19.59% -
Total Cost 2,960,488 2,574,684 2,110,877 2,090,986 1,989,834 1,808,476 1,733,049 42.94%
-
Net Worth 858,568 830,577 711,439 699,333 687,225 499,237 434,238 57.59%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - 20,924 - - - 17,724 -
Div Payout % - - 26.74% - - - 0.00% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 858,568 830,577 711,439 699,333 687,225 499,237 434,238 57.59%
NOSH 1,176,121 1,169,827 1,046,235 1,043,781 1,041,250 924,513 886,200 20.78%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 6.76% 5.96% 6.68% 5.69% 4.72% 4.56% 1.87% -
ROE 12.22% 9.80% 11.00% 8.58% 6.30% 8.37% -4.08% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 269.97 234.03 216.19 212.41 200.57 204.96 199.29 22.45%
EPS 8.92 6.96 7.48 5.75 4.16 4.52 -2.00 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.73 0.71 0.68 0.67 0.66 0.54 0.49 30.47%
Adjusted Per Share Value based on latest NOSH - 1,041,473
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 248.57 214.33 177.07 173.56 163.49 148.34 138.26 47.90%
EPS 8.21 6.37 6.13 4.70 3.39 3.27 -1.39 -
DPS 0.00 0.00 1.64 0.00 0.00 0.00 1.39 -
NAPS 0.6721 0.6502 0.557 0.5475 0.538 0.3908 0.3399 57.60%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.36 1.50 1.50 1.84 2.54 1.37 0.72 -
P/RPS 0.50 0.64 0.69 0.87 1.27 0.67 0.36 24.50%
P/EPS 15.25 21.55 20.05 32.02 61.06 30.31 -36.00 -
EY 6.56 4.64 4.99 3.12 1.64 3.30 -2.78 -
DY 0.00 0.00 1.33 0.00 0.00 0.00 2.78 -
P/NAPS 1.86 2.11 2.21 2.75 3.85 2.54 1.47 17.00%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 16/09/08 24/06/08 26/03/08 13/12/07 20/09/07 21/06/07 27/03/07 -
Price 1.21 1.41 1.12 1.56 1.89 1.94 0.83 -
P/RPS 0.45 0.60 0.52 0.73 0.94 0.95 0.42 4.71%
P/EPS 13.57 20.26 14.97 27.15 45.43 42.92 -41.50 -
EY 7.37 4.94 6.68 3.68 2.20 2.33 -2.41 -
DY 0.00 0.00 1.79 0.00 0.00 0.00 2.41 -
P/NAPS 1.66 1.99 1.65 2.33 2.86 3.59 1.69 -1.18%

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