[SAPIND] QoQ Cumulative Quarter Result on 31-Oct-2006 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
20-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -1027.45%
YoY- -139.49%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 65,877 33,602 165,941 130,044 93,977 51,349 162,008 -45.20%
PBT 2,755 239 -67,870 -1,500 684 2,581 10,426 -58.92%
Tax -413 -207 -2,170 -2,013 -1,239 -200 -358 10.02%
NP 2,342 32 -70,040 -3,513 -555 2,381 10,068 -62.27%
-
NP to SH 2,315 189 -57,908 -2,365 255 2,694 10,151 -62.77%
-
Tax Rate 14.99% 86.61% - - 181.14% 7.75% 3.43% -
Total Cost 63,535 33,570 235,981 133,557 94,532 48,968 151,940 -44.17%
-
Net Worth 56,783 50,157 54,583 112,055 118,151 149,990 105,876 -34.06%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - 3,505 -
Div Payout % - - - - - - 34.54% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 56,783 50,157 54,583 112,055 118,151 149,990 105,876 -34.06%
NOSH 72,798 72,692 72,778 72,763 72,933 72,810 70,116 2.54%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 3.56% 0.10% -42.21% -2.70% -0.59% 4.64% 6.21% -
ROE 4.08% 0.38% -106.09% -2.11% 0.22% 1.80% 9.59% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 90.49 46.22 228.01 178.72 128.85 70.52 231.05 -46.56%
EPS 3.18 0.26 -79.57 -3.25 0.35 3.70 14.47 -63.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.78 0.69 0.75 1.54 1.62 2.06 1.51 -35.69%
Adjusted Per Share Value based on latest NOSH - 72,847
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 90.49 46.16 227.95 178.64 129.09 70.54 222.55 -45.20%
EPS 3.18 0.26 -79.55 -3.25 0.35 3.70 13.94 -62.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.82 -
NAPS 0.78 0.689 0.7498 1.5393 1.623 2.0604 1.4544 -34.06%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.67 0.55 0.58 0.58 0.70 0.72 0.75 -
P/RPS 0.74 1.19 0.25 0.32 0.54 1.02 0.32 75.14%
P/EPS 21.07 211.54 -0.73 -17.84 200.21 19.46 5.18 155.46%
EY 4.75 0.47 -137.19 -5.60 0.50 5.14 19.30 -60.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.86 0.80 0.77 0.38 0.43 0.35 0.50 43.69%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 25/09/07 25/05/07 30/03/07 20/12/06 05/09/06 29/06/06 28/03/06 -
Price 0.46 0.47 0.56 0.57 0.65 0.77 0.70 -
P/RPS 0.51 1.02 0.25 0.32 0.50 1.09 0.30 42.57%
P/EPS 14.47 180.77 -0.70 -17.54 185.91 20.81 4.84 107.94%
EY 6.91 0.55 -142.08 -5.70 0.54 4.81 20.68 -51.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
P/NAPS 0.59 0.68 0.75 0.37 0.40 0.37 0.46 18.10%

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