[SAPRES] QoQ Quarter Result on 31-Oct-2012 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -551.05%
YoY- -205.67%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 8,713 9,960 8,995 8,240 5,490 5,478 5,490 36.09%
PBT 1,334 1,602 34,782 -3,779 860 1,254 860 34.03%
Tax -8 -123 284 -100 0 0 0 -
NP 1,326 1,479 35,066 -3,879 860 1,254 860 33.49%
-
NP to SH 1,326 1,479 35,066 -3,879 860 1,254 860 33.49%
-
Tax Rate 0.60% 7.68% -0.82% - 0.00% 0.00% 0.00% -
Total Cost 7,387 8,481 -26,071 12,119 4,630 4,224 4,630 36.57%
-
Net Worth 339,228 347,604 351,719 316,891 321,079 321,079 352,981 -2.61%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 339,228 347,604 351,719 316,891 321,079 321,079 352,981 -2.61%
NOSH 139,600 139,600 139,571 139,600 139,600 139,600 139,518 0.03%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 15.22% 14.85% 389.84% -47.08% 15.66% 22.89% 15.66% -
ROE 0.39% 0.43% 9.97% -1.22% 0.27% 0.39% 0.24% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 6.24 7.13 6.44 5.90 3.93 3.92 3.93 36.13%
EPS 0.95 1.06 25.12 -2.78 0.62 0.90 0.62 32.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.49 2.52 2.27 2.30 2.30 2.53 -2.65%
Adjusted Per Share Value based on latest NOSH - 139,600
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 3.97 4.54 4.10 3.75 2.50 2.50 2.50 36.15%
EPS 0.60 0.67 15.98 -1.77 0.39 0.57 0.39 33.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5457 1.5838 1.6026 1.4439 1.463 1.463 1.6083 -2.61%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.965 0.68 0.66 0.75 0.82 0.88 0.92 -
P/RPS 15.46 9.53 10.24 12.71 20.85 22.43 23.38 -24.11%
P/EPS 101.59 64.18 2.63 -26.99 133.11 97.96 149.25 -22.63%
EY 0.98 1.56 38.07 -3.70 0.75 1.02 0.67 28.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.27 0.26 0.33 0.36 0.38 0.36 7.28%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 27/06/13 29/03/13 22/11/12 27/09/12 28/06/12 26/03/12 -
Price 0.95 0.87 0.67 0.73 0.78 0.88 0.98 -
P/RPS 15.22 12.19 10.40 12.37 19.83 22.43 24.90 -27.99%
P/EPS 100.02 82.12 2.67 -26.27 126.61 97.96 158.99 -26.60%
EY 1.00 1.22 37.50 -3.81 0.79 1.02 0.63 36.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.27 0.32 0.34 0.38 0.39 0.00%

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