[SAPCRES] QoQ Cumulative Quarter Result on 30-Apr-2007 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
21-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 158.94%
YoY- 81.43%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 2,261,905 1,662,807 1,044,205 473,719 1,766,118 1,322,856 749,335 108.44%
PBT 171,393 106,380 56,727 23,522 41,123 21,338 40,933 159.10%
Tax -20,365 -11,813 -7,439 -1,922 -8,054 -9,064 -5,442 140.45%
NP 151,028 94,567 49,288 21,600 33,069 12,274 35,491 161.90%
-
NP to SH 78,264 44,987 21,658 10,447 -17,724 -25,069 13,663 219.12%
-
Tax Rate 11.88% 11.10% 13.11% 8.17% 19.59% 42.48% 13.29% -
Total Cost 2,110,877 1,568,240 994,917 452,119 1,733,049 1,310,582 713,844 105.61%
-
Net Worth 711,439 699,333 687,225 499,237 434,238 451,773 496,836 26.95%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 20,924 - - - 17,724 - - -
Div Payout % 26.74% - - - 0.00% - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 711,439 699,333 687,225 499,237 434,238 451,773 496,836 26.95%
NOSH 1,046,235 1,043,781 1,041,250 924,513 886,200 885,830 887,207 11.58%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 6.68% 5.69% 4.72% 4.56% 1.87% 0.93% 4.74% -
ROE 11.00% 6.43% 3.15% 2.09% -4.08% -5.55% 2.75% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 216.19 159.31 100.28 51.24 199.29 149.34 84.46 86.80%
EPS 7.48 4.31 2.08 1.13 -2.00 -2.83 1.54 185.98%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.68 0.67 0.66 0.54 0.49 0.51 0.56 13.77%
Adjusted Per Share Value based on latest NOSH - 924,513
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 177.07 130.17 81.75 37.09 138.26 103.56 58.66 108.44%
EPS 6.13 3.52 1.70 0.82 -1.39 -1.96 1.07 219.15%
DPS 1.64 0.00 0.00 0.00 1.39 0.00 0.00 -
NAPS 0.557 0.5475 0.538 0.3908 0.3399 0.3537 0.3889 26.97%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.50 1.84 2.54 1.37 0.72 0.69 0.79 -
P/RPS 0.69 1.16 2.53 2.67 0.36 0.46 0.94 -18.58%
P/EPS 20.05 42.69 122.12 121.24 -36.00 -24.38 51.30 -46.45%
EY 4.99 2.34 0.82 0.82 -2.78 -4.10 1.95 86.76%
DY 1.33 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 2.21 2.75 3.85 2.54 1.47 1.35 1.41 34.82%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 13/12/07 20/09/07 21/06/07 27/03/07 15/12/06 27/09/06 -
Price 1.12 1.56 1.89 1.94 0.83 0.69 0.77 -
P/RPS 0.52 0.98 1.88 3.79 0.42 0.46 0.91 -31.06%
P/EPS 14.97 36.19 90.87 171.68 -41.50 -24.38 50.00 -55.14%
EY 6.68 2.76 1.10 0.58 -2.41 -4.10 2.00 122.95%
DY 1.79 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 1.65 2.33 2.86 3.59 1.69 1.35 1.38 12.61%

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