[SAPIND] QoQ Cumulative Quarter Result on 31-Oct-2003 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
16-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 45.92%
YoY- -52.15%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 65,387 29,142 96,521 76,732 52,144 25,994 119,285 -33.04%
PBT 2,873 534 654 3,606 2,847 1,280 12,943 -63.37%
Tax -765 -383 179 131 -286 -150 -1,914 -45.77%
NP 2,108 151 833 3,737 2,561 1,130 11,029 -66.85%
-
NP to SH 2,108 151 833 3,737 2,561 1,130 11,029 -66.85%
-
Tax Rate 26.63% 71.72% -27.37% -3.63% 10.05% 11.72% 14.79% -
Total Cost 63,279 28,991 95,688 72,995 49,583 24,864 108,256 -30.11%
-
Net Worth 88,860 86,004 86,974 91,227 90,928 91,317 89,374 -0.38%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - 2,059 -
Div Payout % - - - - - - 18.67% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 88,860 86,004 86,974 91,227 90,928 91,317 89,374 -0.38%
NOSH 64,861 65,652 63,951 41,847 41,710 41,697 41,186 35.39%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 3.22% 0.52% 0.86% 4.87% 4.91% 4.35% 9.25% -
ROE 2.37% 0.18% 0.96% 4.10% 2.82% 1.24% 12.34% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 100.81 44.39 150.93 183.36 125.02 62.34 289.62 -50.54%
EPS 3.25 0.23 1.31 8.93 6.14 2.71 17.68 -67.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.37 1.31 1.36 2.18 2.18 2.19 2.17 -26.42%
Adjusted Per Share Value based on latest NOSH - 42,150
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 89.82 40.03 132.59 105.41 71.63 35.71 163.86 -33.04%
EPS 2.90 0.21 1.14 5.13 3.52 1.55 15.15 -66.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.83 -
NAPS 1.2207 1.1814 1.1948 1.2532 1.2491 1.2544 1.2277 -0.38%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.92 1.10 1.24 2.01 1.72 1.31 1.40 -
P/RPS 0.91 2.48 0.82 1.10 1.38 2.10 0.48 53.23%
P/EPS 28.31 478.26 95.20 22.51 28.01 48.34 5.23 208.60%
EY 3.53 0.21 1.05 4.44 3.57 2.07 19.13 -67.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.67 0.84 0.91 0.92 0.79 0.60 0.65 2.04%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 21/06/04 30/03/04 16/12/03 30/09/03 27/06/03 27/03/03 -
Price 0.88 0.94 1.22 1.25 1.74 1.61 1.33 -
P/RPS 0.87 2.12 0.81 0.68 1.39 2.58 0.46 52.99%
P/EPS 27.08 408.70 93.66 14.00 28.34 59.41 4.97 209.96%
EY 3.69 0.24 1.07 7.14 3.53 1.68 20.13 -67.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.76 -
P/NAPS 0.64 0.72 0.90 0.57 0.80 0.74 0.61 3.25%

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