[SAPCRES] QoQ Quarter Result on 31-Jan-2005 [#4]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
24-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 97.87%
YoY- 119.98%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 544,149 490,328 364,939 251,596 367,994 275,387 139,812 146.81%
PBT 23,644 35,285 29,700 8,355 21,203 30,887 12,007 56.91%
Tax -1,478 -5,094 -9,540 21,068 -6,333 -10,730 -1,571 -3.97%
NP 22,166 30,191 20,160 29,423 14,870 20,157 10,436 65.00%
-
NP to SH 15,281 21,107 20,160 29,423 14,870 20,157 10,436 28.85%
-
Tax Rate 6.25% 14.44% 32.12% -252.16% 29.87% 34.74% 13.08% -
Total Cost 521,983 460,137 344,779 222,173 353,124 255,230 129,376 152.79%
-
Net Worth 324,940 316,604 299,318 283,906 256,379 244,582 177,482 49.49%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 324,940 316,604 299,318 283,906 256,379 244,582 177,482 49.49%
NOSH 878,218 879,458 880,349 860,321 854,597 843,389 709,931 15.19%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 4.07% 6.16% 5.52% 11.69% 4.04% 7.32% 7.46% -
ROE 4.70% 6.67% 6.74% 10.36% 5.80% 8.24% 5.88% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 61.96 55.75 41.45 29.24 43.06 32.65 19.69 114.29%
EPS 1.74 2.40 2.29 3.42 1.74 2.39 1.47 11.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.34 0.33 0.30 0.29 0.25 29.77%
Adjusted Per Share Value based on latest NOSH - 860,321
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 42.60 38.39 28.57 19.70 28.81 21.56 10.95 146.74%
EPS 1.20 1.65 1.58 2.30 1.16 1.58 0.82 28.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2544 0.2479 0.2343 0.2223 0.2007 0.1915 0.1389 49.53%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.85 1.07 1.04 1.06 1.19 1.17 1.31 -
P/RPS 1.37 1.92 2.51 3.62 2.76 3.58 6.65 -65.01%
P/EPS 48.85 44.58 45.41 30.99 68.39 48.95 89.12 -32.94%
EY 2.05 2.24 2.20 3.23 1.46 2.04 1.12 49.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.97 3.06 3.21 3.97 4.03 5.24 -42.15%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 13/12/05 19/09/05 23/06/05 24/03/05 02/12/04 22/09/04 23/06/04 -
Price 0.63 0.99 1.01 1.08 1.37 1.02 1.04 -
P/RPS 1.02 1.78 2.44 3.69 3.18 3.12 5.28 -66.48%
P/EPS 36.21 41.25 44.10 31.58 78.74 42.68 70.75 -35.93%
EY 2.76 2.42 2.27 3.17 1.27 2.34 1.41 56.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.75 2.97 3.27 4.57 3.52 4.16 -44.84%

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