[SAPRES] QoQ Cumulative Quarter Result on 31-Oct-2004 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
15-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 73.9%
YoY- 112.66%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 19,592 9,893 42,040 31,311 20,516 10,915 25,379 -15.86%
PBT 1,539 891 1,827 2,981 1,786 951 -12,312 -
Tax -20 -11 273 170 26 83 15 -
NP 1,519 880 2,100 3,151 1,812 1,034 -12,297 -
-
NP to SH 1,519 880 2,100 3,151 1,812 1,034 -12,297 -
-
Tax Rate 1.30% 1.23% -14.94% -5.70% -1.46% -8.73% - -
Total Cost 18,073 9,013 39,940 28,160 18,704 9,881 37,676 -38.74%
-
Net Worth 139,500 139,493 169,400 170,098 139,448 171,867 170,287 -12.45%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - 4,200 - - - 4,187 -
Div Payout % - - 200.00% - - - 0.00% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 139,500 139,493 169,400 170,098 139,448 171,867 170,287 -12.45%
NOSH 139,500 139,493 140,000 139,424 139,448 139,729 139,580 -0.03%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 7.75% 8.90% 5.00% 10.06% 8.83% 9.47% -48.45% -
ROE 1.09% 0.63% 1.24% 1.85% 1.30% 0.60% -7.22% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 14.04 7.09 30.03 22.46 14.71 7.81 18.18 -15.83%
EPS 1.09 0.63 1.50 2.26 1.30 0.74 -8.81 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.00 1.00 1.21 1.22 1.00 1.23 1.22 -12.42%
Adjusted Per Share Value based on latest NOSH - 139,382
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 8.93 4.51 19.16 14.27 9.35 4.97 11.56 -15.82%
EPS 0.69 0.40 0.96 1.44 0.83 0.47 -5.60 -
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.91 -
NAPS 0.6356 0.6356 0.7719 0.775 0.6354 0.7831 0.7759 -12.46%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.49 0.61 0.70 0.79 1.03 1.30 1.76 -
P/RPS 3.49 8.60 2.33 3.52 7.00 16.64 9.68 -49.37%
P/EPS 45.00 96.69 46.67 34.96 79.27 175.68 -19.98 -
EY 2.22 1.03 2.14 2.86 1.26 0.57 -5.01 -
DY 0.00 0.00 4.29 0.00 0.00 0.00 1.70 -
P/NAPS 0.49 0.61 0.58 0.65 1.03 1.06 1.44 -51.29%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 05/09/05 29/06/05 31/03/05 15/12/04 29/09/04 28/06/04 30/03/04 -
Price 0.45 0.41 0.76 0.84 0.90 1.08 1.53 -
P/RPS 3.20 5.78 2.53 3.74 6.12 13.83 8.41 -47.52%
P/EPS 41.33 64.99 50.67 37.17 69.26 145.95 -17.37 -
EY 2.42 1.54 1.97 2.69 1.44 0.69 -5.76 -
DY 0.00 0.00 3.95 0.00 0.00 0.00 1.96 -
P/NAPS 0.45 0.41 0.63 0.69 0.90 0.88 1.25 -49.42%

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