[SAPRES] QoQ Cumulative Quarter Result on 31-Jan-2016 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
31-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- 595.07%
YoY- -88.51%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 35,517 23,659 11,629 47,939 32,080 20,695 10,042 131.24%
PBT 88,771 -7,965 -3,559 3,993 333 1,738 556 2798.15%
Tax 13,942 12,357 5,838 -1,280 -881 -701 -265 -
NP 102,713 4,392 2,279 2,713 -548 1,037 291 4806.45%
-
NP to SH 102,713 4,392 2,279 2,713 -548 1,037 291 4806.45%
-
Tax Rate -15.71% - - 32.06% 264.56% 40.33% 47.66% -
Total Cost -67,196 19,267 9,350 45,226 32,628 19,658 9,751 -
-
Net Worth 450,887 368,091 371,910 367,732 365,751 367,148 369,940 14.03%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 16,095 16,076 4,194 3,482 27 - - -
Div Payout % 15.67% 366.03% 184.05% 128.36% 0.00% - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 450,887 368,091 371,910 367,732 365,751 367,148 369,940 14.03%
NOSH 139,593 139,428 139,815 139,292 139,600 139,600 139,600 -0.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 289.19% 18.56% 19.60% 5.66% -1.71% 5.01% 2.90% -
ROE 22.78% 1.19% 0.61% 0.74% -0.15% 0.28% 0.08% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 25.44 16.97 8.32 34.42 22.98 14.82 7.19 131.31%
EPS 73.58 3.15 1.63 1.94 -0.39 0.74 0.21 4782.58%
DPS 11.53 11.53 3.00 2.50 0.02 0.00 0.00 -
NAPS 3.23 2.64 2.66 2.64 2.62 2.63 2.65 14.03%
Adjusted Per Share Value based on latest NOSH - 139,482
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 13.70 9.13 4.49 18.49 12.37 7.98 3.87 131.38%
EPS 39.62 1.69 0.88 1.05 -0.21 0.40 0.11 4872.79%
DPS 6.21 6.20 1.62 1.34 0.01 0.00 0.00 -
NAPS 1.7392 1.4198 1.4345 1.4184 1.4108 1.4162 1.4269 14.03%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.95 1.03 1.13 1.36 1.40 0.845 0.955 -
P/RPS 3.73 6.07 13.59 3.95 6.09 5.70 13.28 -56.94%
P/EPS 1.29 32.70 69.33 69.83 -356.64 113.75 458.14 -97.97%
EY 77.45 3.06 1.44 1.43 -0.28 0.88 0.22 4797.96%
DY 12.14 11.19 2.65 1.84 0.01 0.00 0.00 -
P/NAPS 0.29 0.39 0.42 0.52 0.53 0.32 0.36 -13.36%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 24/11/16 29/09/16 29/06/16 31/03/16 27/11/15 21/09/15 25/06/15 -
Price 0.95 1.02 1.00 1.21 1.42 0.905 0.875 -
P/RPS 3.73 6.01 12.02 3.52 6.18 6.10 12.16 -54.35%
P/EPS 1.29 32.38 61.35 62.12 -361.74 121.83 419.76 -97.84%
EY 77.45 3.09 1.63 1.61 -0.28 0.82 0.24 4523.14%
DY 12.14 11.30 3.00 2.07 0.01 0.00 0.00 -
P/NAPS 0.29 0.39 0.38 0.46 0.54 0.34 0.33 -8.21%

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