[SAPRES] QoQ Cumulative Quarter Result on 30-Apr-2010 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -69.56%
YoY- 11.52%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 17,486 13,134 8,514 4,312 271,074 205,085 143,212 -75.29%
PBT 607 22,975 7,533 4,923 10,541 10,896 7,359 -80.96%
Tax 38,261 -6,027 -3,651 -3,084 -4,500 -4,458 -3,474 -
NP 38,868 16,948 3,882 1,839 6,041 6,438 3,885 362.35%
-
NP to SH 38,868 16,948 3,882 1,839 6,041 6,438 3,885 362.35%
-
Tax Rate -6,303.29% 26.23% 48.47% 62.64% 42.69% 40.91% 47.21% -
Total Cost -21,382 -3,814 4,632 2,473 265,033 198,647 139,327 -
-
Net Worth 177,307 166,129 152,207 150,463 149,281 149,428 146,735 13.40%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 177,307 166,129 152,207 150,463 149,281 149,428 146,735 13.40%
NOSH 139,612 139,604 139,640 139,318 139,515 139,652 139,748 -0.06%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 222.28% 129.04% 45.60% 42.65% 2.23% 3.14% 2.71% -
ROE 21.92% 10.20% 2.55% 1.22% 4.05% 4.31% 2.65% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 12.52 9.41 6.10 3.10 194.30 146.85 102.48 -75.28%
EPS 27.84 12.14 2.78 1.32 4.33 4.61 2.78 362.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.19 1.09 1.08 1.07 1.07 1.05 13.48%
Adjusted Per Share Value based on latest NOSH - 139,318
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 6.74 5.07 3.28 1.66 104.56 79.10 55.24 -75.30%
EPS 14.99 6.54 1.50 0.71 2.33 2.48 1.50 362.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6839 0.6408 0.5871 0.5804 0.5758 0.5764 0.566 13.40%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.22 1.02 0.47 0.37 0.44 0.30 0.26 -
P/RPS 9.74 10.84 7.71 11.95 0.23 0.20 0.25 1041.60%
P/EPS 4.38 8.40 16.91 28.03 10.16 6.51 9.35 -39.59%
EY 22.82 11.90 5.91 3.57 9.84 15.37 10.69 65.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.86 0.43 0.34 0.41 0.28 0.25 144.61%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 10/12/10 23/09/10 29/06/10 23/03/10 17/12/09 28/08/09 -
Price 0.85 1.46 1.13 0.40 0.32 0.29 0.25 -
P/RPS 6.79 15.52 18.53 12.92 0.16 0.20 0.24 822.84%
P/EPS 3.05 12.03 40.65 30.30 7.39 6.29 8.99 -51.26%
EY 32.75 8.32 2.46 3.30 13.53 15.90 11.12 105.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.23 1.04 0.37 0.30 0.27 0.24 97.89%

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