[SAPRES] QoQ TTM Result on 30-Apr-2009 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
22-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 65.34%
YoY- 67.01%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 271,069 256,008 249,403 240,537 231,182 233,591 238,088 9.00%
PBT 10,539 10,745 9,673 5,751 1,474 -4,243 -6,224 -
Tax -4,500 -7,344 -8,258 -7,325 -6,015 772 2,427 -
NP 6,039 3,401 1,415 -1,574 -4,541 -3,471 -3,797 -
-
NP to SH 6,039 3,401 1,415 -1,574 -4,541 -3,471 -3,797 -
-
Tax Rate 42.70% 68.35% 85.37% 127.37% 408.07% - - -
Total Cost 265,030 252,607 247,988 242,111 235,723 237,062 241,885 6.26%
-
Net Worth 151,710 149,156 146,737 143,938 142,349 146,899 145,022 3.04%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 151,710 149,156 146,737 143,938 142,349 146,899 145,022 3.04%
NOSH 141,785 139,398 139,749 139,745 139,558 141,249 139,444 1.11%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 2.23% 1.33% 0.57% -0.65% -1.96% -1.49% -1.59% -
ROE 3.98% 2.28% 0.96% -1.09% -3.19% -2.36% -2.62% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 191.18 183.65 178.46 172.12 165.65 165.37 170.74 7.80%
EPS 4.26 2.44 1.01 -1.13 -3.25 -2.46 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.05 1.03 1.02 1.04 1.04 1.90%
Adjusted Per Share Value based on latest NOSH - 139,745
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 123.51 116.65 113.64 109.60 105.34 106.43 108.48 9.00%
EPS 2.75 1.55 0.64 -0.72 -2.07 -1.58 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6913 0.6796 0.6686 0.6558 0.6486 0.6693 0.6608 3.04%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.44 0.30 0.26 0.22 0.16 0.14 0.23 -
P/RPS 0.23 0.16 0.15 0.13 0.10 0.08 0.13 46.12%
P/EPS 10.33 12.30 25.68 -19.53 -4.92 -5.70 -8.45 -
EY 9.68 8.13 3.89 -5.12 -20.34 -17.55 -11.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.25 0.21 0.16 0.13 0.22 51.26%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 23/03/10 17/12/09 28/08/09 22/06/09 27/03/09 19/12/08 23/09/08 -
Price 0.32 0.29 0.25 0.28 0.14 0.17 0.20 -
P/RPS 0.17 0.16 0.14 0.16 0.08 0.10 0.12 26.05%
P/EPS 7.51 11.89 24.69 -24.86 -4.30 -6.92 -7.34 -
EY 13.31 8.41 4.05 -4.02 -23.24 -14.45 -13.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.24 0.27 0.14 0.16 0.19 35.48%

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