[SAPRES] QoQ Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -95.56%
YoY- 17.94%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 37,691 27,478 18,673 9,960 28,203 19,208 10,968 127.21%
PBT 8,876 4,463 2,936 1,602 33,117 -1,665 2,114 159.58%
Tax 601 -97 -131 -123 184 -100 0 -
NP 9,477 4,366 2,805 1,479 33,301 -1,765 2,114 171.13%
-
NP to SH 9,477 4,366 2,805 1,479 33,301 -1,765 2,114 171.13%
-
Tax Rate -6.77% 2.17% 4.46% 7.68% -0.56% - 0.00% -
Total Cost 28,214 23,112 15,868 8,481 -5,098 20,973 8,854 116.08%
-
Net Worth 345,998 340,624 339,228 347,604 351,719 316,891 321,079 5.09%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 345,998 340,624 339,228 347,604 351,719 316,891 321,079 5.09%
NOSH 139,515 139,600 139,600 139,600 139,571 139,600 139,600 -0.04%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 25.14% 15.89% 15.02% 14.85% 118.08% -9.19% 19.27% -
ROE 2.74% 1.28% 0.83% 0.43% 9.47% -0.56% 0.66% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 27.02 19.68 13.38 7.13 20.21 13.76 7.86 127.26%
EPS 6.79 3.13 2.01 1.06 23.85 -1.26 1.51 171.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.44 2.43 2.49 2.52 2.27 2.30 5.13%
Adjusted Per Share Value based on latest NOSH - 139,600
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 17.17 12.52 8.51 4.54 12.85 8.75 5.00 127.10%
EPS 4.32 1.99 1.28 0.67 15.17 -0.80 0.96 171.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5765 1.552 1.5457 1.5838 1.6026 1.4439 1.463 5.09%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.945 0.96 0.965 0.68 0.66 0.75 0.82 -
P/RPS 3.50 4.88 7.21 9.53 3.27 5.45 10.44 -51.64%
P/EPS 13.91 30.70 48.03 64.18 2.77 -59.32 54.15 -59.49%
EY 7.19 3.26 2.08 1.56 36.15 -1.69 1.85 146.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.40 0.27 0.26 0.33 0.36 3.66%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 02/12/13 27/09/13 27/06/13 29/03/13 22/11/12 27/09/12 -
Price 1.00 0.91 0.95 0.87 0.67 0.73 0.78 -
P/RPS 3.70 4.62 7.10 12.19 3.32 5.31 9.93 -48.12%
P/EPS 14.72 29.10 47.28 82.12 2.81 -57.74 51.51 -56.51%
EY 6.79 3.44 2.12 1.22 35.61 -1.73 1.94 129.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.39 0.35 0.27 0.32 0.34 11.41%

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