[SAPRES] QoQ TTM Result on 30-Apr-2012 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -94.19%
YoY- -95.24%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 28,203 24,698 21,610 21,226 20,612 19,474 18,942 30.23%
PBT 33,117 -805 1,705 7,983 135,956 146,861 163,572 -65.35%
Tax 184 -100 0 0 1,367 11,522 9,146 -92.51%
NP 33,301 -905 1,705 7,983 137,323 158,383 172,718 -66.45%
-
NP to SH 33,301 -905 1,705 7,983 137,323 158,383 172,718 -66.45%
-
Tax Rate -0.56% - 0.00% 0.00% -1.01% -7.85% -5.59% -
Total Cost -5,098 25,603 19,905 13,243 -116,711 -138,909 -153,776 -89.57%
-
Net Worth 351,719 316,891 321,079 321,079 352,981 313,763 315,692 7.43%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 351,719 316,891 321,079 321,079 352,981 313,763 315,692 7.43%
NOSH 139,600 139,600 139,600 139,600 139,600 139,450 139,686 -0.04%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 118.08% -3.66% 7.89% 37.61% 666.23% 813.30% 911.83% -
ROE 9.47% -0.29% 0.53% 2.49% 38.90% 50.48% 54.71% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 20.21 17.69 15.48 15.20 14.77 13.96 13.56 30.32%
EPS 23.86 -0.65 1.22 5.72 98.43 113.58 123.65 -66.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.27 2.30 2.30 2.53 2.25 2.26 7.49%
Adjusted Per Share Value based on latest NOSH - 139,600
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 10.88 9.53 8.34 8.19 7.95 7.51 7.31 30.20%
EPS 12.84 -0.35 0.66 3.08 52.97 61.09 66.62 -66.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3566 1.2223 1.2385 1.2385 1.3615 1.2102 1.2177 7.43%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.66 0.75 0.82 0.88 0.92 0.94 1.03 -
P/RPS 3.27 4.24 5.30 5.79 6.23 6.73 7.60 -42.86%
P/EPS 2.77 -115.69 67.14 15.39 0.93 0.83 0.83 122.50%
EY 36.15 -0.86 1.49 6.50 106.99 120.83 120.05 -54.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.36 0.38 0.36 0.42 0.46 -31.52%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 22/11/12 27/09/12 28/06/12 26/03/12 29/11/11 15/09/11 -
Price 0.67 0.73 0.78 0.88 0.98 0.90 0.82 -
P/RPS 3.32 4.13 5.04 5.79 6.63 6.44 6.05 -32.85%
P/EPS 2.81 -112.61 63.86 15.39 1.00 0.79 0.66 161.53%
EY 35.61 -0.89 1.57 6.50 100.44 126.20 150.79 -61.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.34 0.38 0.39 0.40 0.36 -17.37%

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