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

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
Revenue 415,199 139,812 633,927 0 468,792 0 336,441 21.33%
PBT 42,894 12,007 -167,063 0 -1,202 0 -3,981 -
Tax -12,301 -1,571 10,406 0 -8,226 0 -6,130 89.71%
NP 30,593 10,436 -156,657 0 -9,428 0 -10,111 -
-
NP to SH 30,593 10,436 -156,657 0 -9,428 0 -10,111 -
-
Tax Rate 28.68% 13.08% - - - - - -
Total Cost 384,606 129,376 790,584 0 478,220 0 346,552 10.05%
-
Net Worth 244,406 177,482 73,505 0 219,026 0 217,530 11.30%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
Net Worth 244,406 177,482 73,505 0 219,026 0 217,530 11.30%
NOSH 842,782 709,931 75,778 75,787 75,787 75,794 75,794 815.71%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
NP Margin 7.37% 7.46% -24.71% 0.00% -2.01% 0.00% -3.01% -
ROE 12.52% 5.88% -213.12% 0.00% -4.30% 0.00% -4.65% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
RPS 49.27 19.69 836.55 0.00 618.56 0.00 443.89 -86.74%
EPS 3.63 1.47 -206.73 0.00 -12.44 0.00 -13.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.25 0.97 0.00 2.89 0.00 2.87 -87.84%
Adjusted Per Share Value based on latest NOSH - 75,888
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
RPS 32.50 10.95 49.63 0.00 36.70 0.00 26.34 21.31%
EPS 2.39 0.82 -12.26 0.00 -0.74 0.00 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1913 0.1389 0.0575 0.00 0.1715 0.00 0.1703 11.28%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 30/09/03 31/07/03 30/06/03 -
Price 1.17 1.31 7.60 14.00 12.70 6.80 5.20 -
P/RPS 2.37 6.65 0.00 0.00 2.05 0.00 1.17 91.36%
P/EPS 32.23 89.12 0.00 0.00 -102.09 0.00 -38.98 -
EY 3.10 1.12 0.00 0.00 -0.98 0.00 -2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.03 5.24 7.92 0.00 4.39 0.00 1.81 108.74%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
Date 22/09/04 23/06/04 24/03/04 - 14/11/03 - 27/08/03 -
Price 1.02 1.04 7.10 0.00 16.20 0.00 8.50 -
P/RPS 2.07 5.28 0.00 0.00 2.62 0.00 1.91 7.67%
P/EPS 28.10 70.75 0.00 0.00 -130.23 0.00 -63.72 -
EY 3.56 1.41 0.00 0.00 -0.77 0.00 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 4.16 7.40 0.00 5.61 0.00 2.96 17.26%

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