[SAPIND] QoQ Quarter Result on 31-Oct-2004 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
16-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -114.41%
YoY- -123.98%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 40,668 40,865 38,736 39,750 36,245 29,142 19,789 61.71%
PBT 2,723 3,232 12,155 154 2,339 534 -3,014 -
Tax -158 -178 -5,829 -436 -382 -383 70 -
NP 2,565 3,054 6,326 -282 1,957 151 -2,944 -
-
NP to SH 2,449 3,054 6,326 -282 1,957 151 -2,944 -
-
Tax Rate 5.80% 5.51% 47.96% 283.12% 16.33% 71.72% - -
Total Cost 38,103 37,811 32,410 40,032 34,288 28,991 22,733 41.14%
-
Net Worth 70,171 95,315 92,143 87,223 88,777 86,004 87,996 -14.01%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - 5,191 - - - - -
Div Payout % - - 82.06% - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 70,171 95,315 92,143 87,223 88,777 86,004 87,996 -14.01%
NOSH 70,171 64,840 64,889 65,581 64,801 65,652 64,703 5.56%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 6.31% 7.47% 16.33% -0.71% 5.40% 0.52% -14.88% -
ROE 3.49% 3.20% 6.87% -0.32% 2.20% 0.18% -3.35% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 57.95 63.02 59.70 60.61 55.93 44.39 30.58 53.19%
EPS 3.66 4.71 9.75 -0.43 3.02 0.23 -4.55 -
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.47 1.42 1.33 1.37 1.31 1.36 -18.54%
Adjusted Per Share Value based on latest NOSH - 65,581
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 55.86 56.14 53.21 54.60 49.79 40.03 27.18 61.71%
EPS 3.36 4.20 8.69 -0.39 2.69 0.21 -4.04 -
DPS 0.00 0.00 7.13 0.00 0.00 0.00 0.00 -
NAPS 0.9639 1.3093 1.2658 1.1982 1.2195 1.1814 1.2088 -14.02%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.03 0.80 0.68 0.86 0.92 1.10 1.24 -
P/RPS 1.78 1.27 1.14 1.42 1.64 2.48 4.05 -42.22%
P/EPS 29.51 16.99 6.98 -200.00 30.46 478.26 -27.25 -
EY 3.39 5.89 14.34 -0.50 3.28 0.21 -3.67 -
DY 0.00 0.00 11.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.54 0.48 0.65 0.67 0.84 0.91 8.61%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 01/09/05 22/06/05 29/03/05 16/12/04 24/09/04 21/06/04 30/03/04 -
Price 0.85 0.94 0.54 0.75 0.88 0.94 1.22 -
P/RPS 1.47 1.49 0.90 1.24 1.57 2.12 3.99 -48.63%
P/EPS 24.36 19.96 5.54 -174.42 29.14 408.70 -26.81 -
EY 4.11 5.01 18.05 -0.57 3.43 0.24 -3.73 -
DY 0.00 0.00 14.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.64 0.38 0.56 0.64 0.72 0.90 -3.74%

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