[SAPRES] QoQ Cumulative Quarter Result on 31-Jan-2004 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 50.58%
YoY- 87.72%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 31,311 20,516 10,915 25,379 15,095 12,921 10,835 102.23%
PBT 2,981 1,786 951 -12,312 -22,530 -19,221 1,407 64.58%
Tax 170 26 83 15 -2,353 -856 -360 -
NP 3,151 1,812 1,034 -12,297 -24,883 -20,077 1,047 107.75%
-
NP to SH 3,151 1,812 1,034 -12,297 -24,883 20,077 1,047 107.75%
-
Tax Rate -5.70% -1.46% -8.73% - - - 25.59% -
Total Cost 28,160 18,704 9,881 37,676 39,978 32,998 9,788 101.63%
-
Net Worth 170,098 139,448 171,867 170,287 160,580 164,748 185,668 -5.64%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - 4,187 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 170,098 139,448 171,867 170,287 160,580 164,748 185,668 -5.64%
NOSH 139,424 139,448 139,729 139,580 139,635 139,617 139,600 -0.08%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 10.06% 8.83% 9.47% -48.45% -164.84% -155.38% 9.66% -
ROE 1.85% 1.30% 0.60% -7.22% -15.50% 12.19% 0.56% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 22.46 14.71 7.81 18.18 10.81 9.25 7.76 102.44%
EPS 2.26 1.30 0.74 -8.81 -17.82 -14.38 0.75 107.92%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.22 1.00 1.23 1.22 1.15 1.18 1.33 -5.56%
Adjusted Per Share Value based on latest NOSH - 139,534
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 22.43 14.70 7.82 18.18 10.81 9.26 7.76 102.26%
EPS 2.26 1.30 0.74 -8.81 -17.82 14.38 0.75 107.92%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.2185 0.9989 1.2311 1.2198 1.1503 1.1801 1.33 -5.64%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.79 1.03 1.30 1.76 2.15 1.85 0.88 -
P/RPS 3.52 7.00 16.64 9.68 19.89 19.99 11.34 -53.99%
P/EPS 34.96 79.27 175.68 -19.98 -12.07 12.87 117.33 -55.22%
EY 2.86 1.26 0.57 -5.01 -8.29 7.77 0.85 123.71%
DY 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
P/NAPS 0.65 1.03 1.06 1.44 1.87 1.57 0.66 -1.00%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 15/12/04 29/09/04 28/06/04 30/03/04 30/12/03 26/09/03 11/07/03 -
Price 0.84 0.90 1.08 1.53 1.91 2.33 1.91 -
P/RPS 3.74 6.12 13.83 8.41 17.67 25.18 24.61 -71.35%
P/EPS 37.17 69.26 145.95 -17.37 -10.72 16.20 254.67 -72.11%
EY 2.69 1.44 0.69 -5.76 -9.33 6.17 0.39 260.23%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 0.69 0.90 0.88 1.25 1.66 1.97 1.44 -38.62%

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