[SAPRES] QoQ Cumulative Quarter Result on 30-Apr-2009 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
22-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 136.31%
YoY- 225.11%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 271,074 205,085 143,212 74,337 231,182 180,259 124,991 67.31%
PBT 10,541 10,896 7,359 2,959 1,474 1,623 -840 -
Tax -4,500 -4,458 -3,474 -1,310 -6,015 -3,129 -1,231 136.74%
NP 6,041 6,438 3,885 1,649 -4,541 -1,506 -2,071 -
-
NP to SH 6,041 6,438 3,885 1,649 -4,541 -1,506 -2,071 -
-
Tax Rate 42.69% 40.91% 47.21% 44.27% 408.07% 192.79% - -
Total Cost 265,033 198,647 139,327 72,688 235,723 181,765 127,062 63.03%
-
Net Worth 149,281 149,428 146,735 143,938 142,309 145,022 145,529 1.70%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 149,281 149,428 146,735 143,938 142,309 145,022 145,529 1.70%
NOSH 139,515 139,652 139,748 139,745 139,519 139,444 139,932 -0.19%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 2.23% 3.14% 2.71% 2.22% -1.96% -0.84% -1.66% -
ROE 4.05% 4.31% 2.65% 1.15% -3.19% -1.04% -1.42% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 194.30 146.85 102.48 53.19 165.70 129.27 89.32 67.64%
EPS 4.33 4.61 2.78 1.18 -3.25 -1.08 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.05 1.03 1.02 1.04 1.04 1.90%
Adjusted Per Share Value based on latest NOSH - 139,745
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 123.51 93.45 65.25 33.87 105.34 82.13 56.95 67.31%
EPS 2.75 2.93 1.77 0.75 -2.07 -0.69 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6802 0.6809 0.6686 0.6558 0.6484 0.6608 0.6631 1.70%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.44 0.30 0.26 0.22 0.16 0.14 0.23 -
P/RPS 0.23 0.20 0.25 0.41 0.10 0.11 0.26 -7.82%
P/EPS 10.16 6.51 9.35 18.64 -4.92 -12.96 -15.54 -
EY 9.84 15.37 10.69 5.36 -20.34 -7.71 -6.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.25 0.21 0.16 0.13 0.22 51.26%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 23/03/10 17/12/09 28/08/09 22/06/09 27/03/09 19/12/08 23/09/08 -
Price 0.32 0.29 0.25 0.28 0.14 0.17 0.20 -
P/RPS 0.16 0.20 0.24 0.53 0.08 0.13 0.22 -19.08%
P/EPS 7.39 6.29 8.99 23.73 -4.30 -15.74 -13.51 -
EY 13.53 15.90 11.12 4.21 -23.25 -6.35 -7.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.24 0.27 0.14 0.16 0.19 35.48%

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