[SAPRES] QoQ TTM Result on 30-Apr-2006 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -436.54%
YoY- -241.13%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 67,688 43,778 34,108 35,216 37,810 40,213 41,116 39.29%
PBT -10,398 -7,640 -5,143 -1,143 1,860 613 1,370 -
Tax -1,383 -2,063 -2,049 -1,482 -1,307 83 227 -
NP -11,781 -9,703 -7,192 -2,625 553 696 1,597 -
-
NP to SH -11,781 -9,528 -7,017 -2,450 728 696 1,597 -
-
Tax Rate - - - - 70.27% -13.54% -16.57% -
Total Cost 79,469 53,481 41,300 37,841 37,257 39,517 39,519 59.11%
-
Net Worth 151,578 157,373 162,111 164,341 167,747 138,076 139,508 5.67%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 151,578 157,373 162,111 164,341 167,747 138,076 139,508 5.67%
NOSH 136,557 139,268 139,751 139,272 139,789 138,076 139,508 -1.41%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -17.40% -22.16% -21.09% -7.45% 1.46% 1.73% 3.88% -
ROE -7.77% -6.05% -4.33% -1.49% 0.43% 0.50% 1.14% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 49.57 31.43 24.41 25.29 27.05 29.12 29.47 41.30%
EPS -8.63 -6.84 -5.02 -1.76 0.52 0.50 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.13 1.16 1.18 1.20 1.00 1.00 7.18%
Adjusted Per Share Value based on latest NOSH - 139,272
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 30.84 19.95 15.54 16.05 17.23 18.32 18.73 39.31%
EPS -5.37 -4.34 -3.20 -1.12 0.33 0.32 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6907 0.7171 0.7387 0.7488 0.7643 0.6291 0.6357 5.67%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.31 0.32 0.37 0.41 0.38 0.38 0.49 -
P/RPS 0.63 1.02 1.52 1.62 1.40 1.30 1.66 -47.48%
P/EPS -3.59 -4.68 -7.37 -23.31 72.97 75.39 42.80 -
EY -27.83 -21.38 -13.57 -4.29 1.37 1.33 2.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.32 0.35 0.32 0.38 0.49 -31.06%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 19/12/06 28/09/06 27/06/06 29/03/06 01/12/05 05/09/05 -
Price 0.37 0.30 0.31 0.35 0.34 0.37 0.45 -
P/RPS 0.75 0.95 1.27 1.38 1.26 1.27 1.53 -37.74%
P/EPS -4.29 -4.39 -6.17 -19.90 65.29 73.40 39.31 -
EY -23.32 -22.80 -16.20 -5.03 1.53 1.36 2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.27 0.30 0.28 0.37 0.45 -18.63%

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