[SAPCRES] QoQ Cumulative Quarter Result on 31-Jul-2005 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 104.7%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 380,163 1,793,739 1,399,417 855,268 364,939 1,034,789 783,193 -38.31%
PBT 16,318 109,591 88,629 64,984 29,700 72,451 64,097 -59.93%
Tax -1,921 -2,233 -7,787 -6,308 -9,540 2,435 -18,634 -78.10%
NP 14,397 107,358 80,842 58,676 20,160 74,886 45,463 -53.63%
-
NP to SH 5,758 73,995 56,548 41,267 20,160 74,886 45,463 -74.87%
-
Tax Rate 11.77% 2.04% 8.79% 9.71% 32.12% -3.36% 29.07% -
Total Cost 365,766 1,686,381 1,318,575 796,592 344,779 959,903 737,730 -37.43%
-
Net Worth 487,215 475,167 325,392 316,761 299,318 284,377 256,853 53.41%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 26,398 - - - - - -
Div Payout % - 35.68% - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 487,215 475,167 325,392 316,761 299,318 284,377 256,853 53.41%
NOSH 885,846 879,940 879,440 879,893 880,349 861,749 856,177 2.30%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 3.79% 5.99% 5.78% 6.86% 5.52% 7.24% 5.80% -
ROE 1.18% 15.57% 17.38% 13.03% 6.74% 26.33% 17.70% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 42.92 203.85 159.13 97.20 41.45 120.08 91.48 -39.70%
EPS 0.65 8.41 6.43 4.69 2.29 8.69 5.31 -75.44%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.37 0.36 0.34 0.33 0.30 49.96%
Adjusted Per Share Value based on latest NOSH - 879,458
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 29.76 140.42 109.55 66.95 28.57 81.01 61.31 -38.31%
EPS 0.45 5.79 4.43 3.23 1.58 5.86 3.56 -74.90%
DPS 0.00 2.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3814 0.372 0.2547 0.248 0.2343 0.2226 0.2011 53.39%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.87 0.81 0.85 1.07 1.04 1.06 1.19 -
P/RPS 2.03 0.40 0.53 1.10 2.51 0.88 1.30 34.70%
P/EPS 133.85 9.63 13.22 22.81 45.41 12.20 22.41 230.27%
EY 0.75 10.38 7.56 4.38 2.20 8.20 4.46 -69.63%
DY 0.00 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.50 2.30 2.97 3.06 3.21 3.97 -45.98%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 22/06/06 28/03/06 13/12/05 19/09/05 23/06/05 24/03/05 02/12/04 -
Price 0.84 0.75 0.63 0.99 1.01 1.08 1.37 -
P/RPS 1.96 0.37 0.40 1.02 2.44 0.90 1.50 19.57%
P/EPS 129.23 8.92 9.80 21.11 44.10 12.43 25.80 193.61%
EY 0.77 11.21 10.21 4.74 2.27 8.05 3.88 -66.07%
DY 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.39 1.70 2.75 2.97 3.27 4.57 -51.88%

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