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

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
16-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -13.38%
YoY- -51.14%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND'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 81,533 40,865 143,873 105,137 65,387 29,142 96,521 -10.64%
PBT 5,955 3,232 15,182 3,027 2,873 534 654 336.63%
Tax -317 -178 -7,031 -1,201 -765 -383 179 -
NP 5,638 3,054 8,151 1,826 2,108 151 833 258.22%
-
NP to SH 5,503 3,054 8,151 1,826 2,108 151 833 252.48%
-
Tax Rate 5.32% 5.51% 46.31% 39.68% 26.63% 71.72% -27.37% -
Total Cost 75,895 37,811 135,722 103,311 63,279 28,991 95,688 -14.32%
-
Net Worth 67,521 95,315 100,530 86,426 88,860 86,004 86,974 -15.54%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - 5,188 - - - - -
Div Payout % - - 63.66% - - - - -
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 67,521 95,315 100,530 86,426 88,860 86,004 86,974 -15.54%
NOSH 67,521 64,840 64,858 64,982 64,861 65,652 63,951 3.69%
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 6.91% 7.47% 5.67% 1.74% 3.22% 0.52% 0.86% -
ROE 8.15% 3.20% 8.11% 2.11% 2.37% 0.18% 0.96% -
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 120.75 63.02 221.83 161.79 100.81 44.39 150.93 -13.83%
EPS 8.35 4.71 12.56 2.81 3.25 0.23 1.31 244.16%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.47 1.55 1.33 1.37 1.31 1.36 -18.54%
Adjusted Per Share Value based on latest NOSH - 65,581
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 112.00 56.14 197.64 144.43 89.82 40.03 132.59 -10.65%
EPS 7.56 4.20 11.20 2.51 2.90 0.21 1.14 253.38%
DPS 0.00 0.00 7.13 0.00 0.00 0.00 0.00 -
NAPS 0.9275 1.3093 1.381 1.1872 1.2207 1.1814 1.1948 -15.54%
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 1.03 0.80 0.68 0.86 0.92 1.10 1.24 -
P/RPS 0.85 1.27 0.31 0.53 0.91 2.48 0.82 2.42%
P/EPS 12.64 16.99 5.41 30.60 28.31 478.26 95.20 -74.00%
EY 7.91 5.89 18.48 3.27 3.53 0.21 1.05 284.76%
DY 0.00 0.00 11.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.54 0.44 0.65 0.67 0.84 0.91 8.61%
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 01/09/05 22/06/05 29/03/05 16/12/04 24/09/04 21/06/04 30/03/04 -
Price 0.85 0.94 0.54 0.75 0.88 0.94 1.22 -
P/RPS 0.70 1.49 0.24 0.46 0.87 2.12 0.81 -9.27%
P/EPS 10.43 19.96 4.30 26.69 27.08 408.70 93.66 -76.88%
EY 9.59 5.01 23.27 3.75 3.69 0.24 1.07 332.05%
DY 0.00 0.00 14.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.64 0.35 0.56 0.64 0.72 0.90 -3.74%

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