[SAPIND] QoQ Quarter Result on 31-Oct-2007 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -52.25%
YoY- 139.73%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 61,170 52,143 43,464 36,016 32,275 33,602 36,445 41.27%
PBT 3,659 3,453 4,953 1,415 2,516 239 -66,370 -
Tax -895 -556 -3,270 -319 -206 -207 -157 219.45%
NP 2,764 2,897 1,683 1,096 2,310 32 -66,527 -
-
NP to SH 2,764 2,897 1,683 1,041 2,180 189 -54,313 -
-
Tax Rate 24.46% 16.10% 66.02% 22.54% 8.19% 86.61% - -
Total Cost 58,406 49,246 41,781 34,920 29,965 33,570 102,972 -31.50%
-
Net Worth 65,463 62,598 59,573 58,237 56,843 50,157 50,217 19.35%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - 2,179 - - - - -
Div Payout % - - 129.50% - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 65,463 62,598 59,573 58,237 56,843 50,157 50,217 19.35%
NOSH 72,736 72,788 72,650 72,797 72,876 72,692 72,778 -0.03%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 4.52% 5.56% 3.87% 3.04% 7.16% 0.10% -182.54% -
ROE 4.22% 4.63% 2.83% 1.79% 3.84% 0.38% -108.16% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 84.10 71.64 59.83 49.47 44.29 46.22 50.08 41.32%
EPS 3.80 3.98 2.30 1.43 3.00 0.26 -74.63 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.86 0.82 0.80 0.78 0.69 0.69 19.39%
Adjusted Per Share Value based on latest NOSH - 72,797
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 84.03 71.63 59.71 49.47 44.34 46.16 50.06 41.28%
EPS 3.80 3.98 2.31 1.43 2.99 0.26 -74.61 -
DPS 0.00 0.00 2.99 0.00 0.00 0.00 0.00 -
NAPS 0.8993 0.8599 0.8184 0.80 0.7809 0.689 0.6898 19.35%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.55 0.50 0.35 0.49 0.67 0.55 0.58 -
P/RPS 0.65 0.70 0.59 0.99 1.51 1.19 1.16 -32.05%
P/EPS 14.47 12.56 15.11 34.27 22.40 211.54 -0.78 -
EY 6.91 7.96 6.62 2.92 4.46 0.47 -128.67 -
DY 0.00 0.00 8.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.43 0.61 0.86 0.80 0.84 -19.22%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 24/09/08 30/06/08 27/03/08 19/12/07 25/09/07 25/05/07 30/03/07 -
Price 0.52 0.48 0.45 0.43 0.46 0.47 0.56 -
P/RPS 0.62 0.67 0.75 0.87 1.04 1.02 1.12 -32.60%
P/EPS 13.68 12.06 19.43 30.07 15.38 180.77 -0.75 -
EY 7.31 8.29 5.15 3.33 6.50 0.55 -133.26 -
DY 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.55 0.54 0.59 0.68 0.81 -19.97%

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