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

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
16-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -17.82%
YoY- 0.68%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 36,245 29,142 19,789 24,588 26,150 25,994 27,997 18.80%
PBT 2,339 534 -3,014 759 1,567 1,280 2,785 -10.99%
Tax -382 -383 70 417 -136 -150 513 -
NP 1,957 151 -2,944 1,176 1,431 1,130 3,298 -29.40%
-
NP to SH 1,957 151 -2,944 1,176 1,431 1,130 3,298 -29.40%
-
Tax Rate 16.33% 71.72% - -54.94% 8.68% 11.72% -18.42% -
Total Cost 34,288 28,991 22,733 23,412 24,719 24,864 24,699 24.46%
-
Net Worth 88,777 86,004 87,996 91,888 90,949 91,317 90,361 -1.17%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - 2,082 -
Div Payout % - - - - - - 63.13% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 88,777 86,004 87,996 91,888 90,949 91,317 90,361 -1.17%
NOSH 64,801 65,652 64,703 42,150 41,720 41,697 41,641 34.32%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 5.40% 0.52% -14.88% 4.78% 5.47% 4.35% 11.78% -
ROE 2.20% 0.18% -3.35% 1.28% 1.57% 1.24% 3.65% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 55.93 44.39 30.58 58.33 62.68 62.34 67.23 -11.55%
EPS 3.02 0.23 -4.55 2.79 3.43 2.71 7.92 -47.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.37 1.31 1.36 2.18 2.18 2.19 2.17 -26.42%
Adjusted Per Share Value based on latest NOSH - 42,150
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 49.80 40.04 27.19 33.79 35.93 35.72 38.47 18.79%
EPS 2.69 0.21 -4.05 1.62 1.97 1.55 4.53 -29.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
NAPS 1.2199 1.1818 1.2091 1.2626 1.2497 1.2548 1.2416 -1.16%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.92 1.10 1.24 2.01 1.72 1.31 1.40 -
P/RPS 1.64 2.48 4.05 3.45 2.74 2.10 2.08 -14.66%
P/EPS 30.46 478.26 -27.25 72.04 50.15 48.34 17.68 43.76%
EY 3.28 0.21 -3.67 1.39 1.99 2.07 5.66 -30.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.67 0.84 0.91 0.92 0.79 0.60 0.65 2.04%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 21/06/04 30/03/04 16/12/03 30/09/03 27/06/03 27/03/03 -
Price 0.88 0.94 1.22 1.25 1.74 1.61 1.33 -
P/RPS 1.57 2.12 3.99 2.14 2.78 2.58 1.98 -14.34%
P/EPS 29.14 408.70 -26.81 44.80 50.73 59.41 16.79 44.46%
EY 3.43 0.24 -3.73 2.23 1.97 1.68 5.95 -30.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.76 -
P/NAPS 0.64 0.72 0.90 0.57 0.80 0.74 0.61 3.25%

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