[SAPCRES] QoQ Quarter Result on 31-Oct-2006 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -589.97%
YoY- -353.47%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 570,486 473,719 443,262 573,522 369,172 380,163 394,322 28.00%
PBT 33,205 23,522 19,784 -19,595 24,615 16,318 20,962 36.00%
Tax -5,517 -1,922 1,010 -3,621 -3,521 -1,921 5,554 -
NP 27,688 21,600 20,794 -23,216 21,094 14,397 26,516 2.93%
-
NP to SH 11,211 10,447 7,344 -38,732 7,905 5,758 17,447 -25.59%
-
Tax Rate 16.61% 8.17% -5.11% - 14.30% 11.77% -26.50% -
Total Cost 542,798 452,119 422,468 596,738 348,078 365,766 367,806 29.71%
-
Net Worth 685,116 499,237 433,561 452,021 497,393 487,215 476,071 27.55%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - 17,696 - - - 13,224 -
Div Payout % - - 240.96% - - - 75.80% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 685,116 499,237 433,561 452,021 497,393 487,215 476,071 27.55%
NOSH 1,038,055 924,513 884,819 886,315 888,202 885,846 881,614 11.53%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 4.85% 4.56% 4.69% -4.05% 5.71% 3.79% 6.72% -
ROE 1.64% 2.09% 1.69% -8.57% 1.59% 1.18% 3.66% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 54.96 51.24 50.10 64.71 41.56 42.92 44.73 14.76%
EPS 1.08 1.13 0.83 -4.37 0.89 0.65 1.98 -33.31%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 0.66 0.54 0.49 0.51 0.56 0.55 0.54 14.35%
Adjusted Per Share Value based on latest NOSH - 886,315
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 44.66 37.09 34.70 44.90 28.90 29.76 30.87 28.00%
EPS 0.88 0.82 0.57 -3.03 0.62 0.45 1.37 -25.61%
DPS 0.00 0.00 1.39 0.00 0.00 0.00 1.04 -
NAPS 0.5363 0.3908 0.3394 0.3539 0.3894 0.3814 0.3727 27.54%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 2.54 1.37 0.72 0.69 0.79 0.87 0.81 -
P/RPS 4.62 2.67 1.44 1.07 1.90 2.03 1.81 87.09%
P/EPS 235.19 121.24 86.75 -15.79 88.76 133.85 40.93 221.84%
EY 0.43 0.82 1.15 -6.33 1.13 0.75 2.44 -68.66%
DY 0.00 0.00 2.78 0.00 0.00 0.00 1.85 -
P/NAPS 3.85 2.54 1.47 1.35 1.41 1.58 1.50 87.78%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 20/09/07 21/06/07 27/03/07 15/12/06 27/09/06 22/06/06 28/03/06 -
Price 1.89 1.94 0.83 0.69 0.77 0.84 0.75 -
P/RPS 3.44 3.79 1.66 1.07 1.85 1.96 1.68 61.46%
P/EPS 175.00 171.68 100.00 -15.79 86.52 129.23 37.90 178.06%
EY 0.57 0.58 1.00 -6.33 1.16 0.77 2.64 -64.11%
DY 0.00 0.00 2.41 0.00 0.00 0.00 2.00 -
P/NAPS 2.86 3.59 1.69 1.35 1.38 1.53 1.39 61.98%

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