[SAPNRG] QoQ Quarter Result on 30-Apr-2013 [#1]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -24.4%
YoY- 124.86%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 1,884,211 2,381,662 2,490,381 1,622,522 1,957,551 2,215,524 2,057,512 -5.68%
PBT 274,174 323,952 450,139 159,491 207,847 261,315 276,009 -0.44%
Tax 62,664 -77,137 -38,737 -30,849 -18,063 -56,704 -67,078 -
NP 336,838 246,815 411,402 128,642 189,784 204,611 208,931 37.37%
-
NP to SH 337,234 245,556 410,457 93,668 123,893 182,519 176,522 53.78%
-
Tax Rate -22.86% 23.81% 8.61% 19.34% 8.69% 21.70% 24.30% -
Total Cost 1,547,373 2,134,847 2,078,979 1,493,880 1,767,767 2,010,913 1,848,581 -11.15%
-
Net Worth 10,182,909 9,822,240 9,587,317 9,246,712 6,344,520 6,200,645 6,051,254 41.34%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 10,182,909 9,822,240 9,587,317 9,246,712 6,344,520 6,200,645 6,051,254 41.34%
NOSH 5,989,946 5,989,170 5,992,073 6,004,359 4,995,685 5,000,520 5,000,623 12.75%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 17.88% 10.36% 16.52% 7.93% 9.69% 9.24% 10.15% -
ROE 3.31% 2.50% 4.28% 1.01% 1.95% 2.94% 2.92% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 31.46 39.77 41.56 27.02 39.18 44.31 41.15 -16.34%
EPS 5.63 4.10 6.85 1.56 2.48 3.65 3.53 36.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.64 1.60 1.54 1.27 1.24 1.2101 25.35%
Adjusted Per Share Value based on latest NOSH - 6,004,359
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 10.25 12.96 13.55 8.83 10.65 12.06 11.20 -5.72%
EPS 1.84 1.34 2.23 0.51 0.67 0.99 0.96 54.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5541 0.5345 0.5217 0.5032 0.3453 0.3374 0.3293 41.33%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 4.39 4.00 3.86 3.18 2.92 2.51 2.45 -
P/RPS 13.96 10.06 9.29 11.77 7.45 5.67 5.95 76.29%
P/EPS 77.98 97.56 56.35 203.85 117.74 68.77 69.41 8.04%
EY 1.28 1.03 1.77 0.49 0.85 1.45 1.44 -7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.44 2.41 2.06 2.30 2.02 2.02 17.66%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 24/03/14 06/12/13 30/09/13 28/06/13 21/03/13 10/12/12 24/09/12 -
Price 4.30 4.38 3.69 4.09 3.04 2.80 2.36 -
P/RPS 13.67 11.01 8.88 15.14 7.76 6.32 5.74 78.05%
P/EPS 76.38 106.83 53.87 262.18 122.58 76.71 66.86 9.25%
EY 1.31 0.94 1.86 0.38 0.82 1.30 1.50 -8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.67 2.31 2.66 2.39 2.26 1.95 18.90%

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