[SAPCRES] QoQ Quarter Result on 31-Oct-2005 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -27.6%
YoY- 2.76%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 369,172 380,163 394,322 544,149 490,328 364,939 251,596 29.21%
PBT 24,615 16,318 20,962 23,644 35,285 29,700 8,355 105.91%
Tax -3,521 -1,921 5,554 -1,478 -5,094 -9,540 21,068 -
NP 21,094 14,397 26,516 22,166 30,191 20,160 29,423 -19.94%
-
NP to SH 7,905 5,758 17,447 15,281 21,107 20,160 29,423 -58.46%
-
Tax Rate 14.30% 11.77% -26.50% 6.25% 14.44% 32.12% -252.16% -
Total Cost 348,078 365,766 367,806 521,983 460,137 344,779 222,173 35.00%
-
Net Worth 497,393 487,215 476,071 324,940 316,604 299,318 283,906 45.47%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - 13,224 - - - - -
Div Payout % - - 75.80% - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 497,393 487,215 476,071 324,940 316,604 299,318 283,906 45.47%
NOSH 888,202 885,846 881,614 878,218 879,458 880,349 860,321 2.15%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 5.71% 3.79% 6.72% 4.07% 6.16% 5.52% 11.69% -
ROE 1.59% 1.18% 3.66% 4.70% 6.67% 6.74% 10.36% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 41.56 42.92 44.73 61.96 55.75 41.45 29.24 26.49%
EPS 0.89 0.65 1.98 1.74 2.40 2.29 3.42 -59.33%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.54 0.37 0.36 0.34 0.33 42.40%
Adjusted Per Share Value based on latest NOSH - 878,218
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 28.90 29.76 30.87 42.60 38.39 28.57 19.70 29.19%
EPS 0.62 0.45 1.37 1.20 1.65 1.58 2.30 -58.37%
DPS 0.00 0.00 1.04 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.3814 0.3727 0.2544 0.2479 0.2343 0.2223 45.46%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.79 0.87 0.81 0.85 1.07 1.04 1.06 -
P/RPS 1.90 2.03 1.81 1.37 1.92 2.51 3.62 -35.00%
P/EPS 88.76 133.85 40.93 48.85 44.58 45.41 30.99 102.06%
EY 1.13 0.75 2.44 2.05 2.24 2.20 3.23 -50.44%
DY 0.00 0.00 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.58 1.50 2.30 2.97 3.06 3.21 -42.30%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 22/06/06 28/03/06 13/12/05 19/09/05 23/06/05 24/03/05 -
Price 0.77 0.84 0.75 0.63 0.99 1.01 1.08 -
P/RPS 1.85 1.96 1.68 1.02 1.78 2.44 3.69 -36.96%
P/EPS 86.52 129.23 37.90 36.21 41.25 44.10 31.58 96.15%
EY 1.16 0.77 2.64 2.76 2.42 2.27 3.17 -48.93%
DY 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.53 1.39 1.70 2.75 2.97 3.27 -43.82%

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