[SAPRES] QoQ TTM Result on 30-Apr-2013 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 0.68%
YoY- 319.97%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 37,691 36,473 35,908 32,685 28,203 24,698 21,610 44.74%
PBT 8,876 39,245 33,939 33,465 33,117 -805 1,705 199.47%
Tax 601 187 53 61 184 -100 0 -
NP 9,477 39,432 33,992 33,526 33,301 -905 1,705 212.80%
-
NP to SH 9,477 39,432 33,992 33,526 33,301 -905 1,705 212.80%
-
Tax Rate -6.77% -0.48% -0.16% -0.18% -0.56% - 0.00% -
Total Cost 28,214 -2,959 1,916 -841 -5,098 25,603 19,905 26.10%
-
Net Worth 346,054 340,624 339,228 347,604 351,719 316,891 321,079 5.10%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 346,054 340,624 339,228 347,604 351,719 316,891 321,079 5.10%
NOSH 139,600 139,600 139,600 139,600 139,600 139,600 139,600 0.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 25.14% 108.11% 94.66% 102.57% 118.08% -3.66% 7.89% -
ROE 2.74% 11.58% 10.02% 9.64% 9.47% -0.29% 0.53% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 27.01 26.13 25.72 23.41 20.21 17.69 15.48 44.78%
EPS 6.79 28.25 24.35 24.02 23.86 -0.65 1.22 213.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.44 2.43 2.49 2.52 2.27 2.30 5.13%
Adjusted Per Share Value based on latest NOSH - 139,600
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 17.17 16.62 16.36 14.89 12.85 11.25 9.85 44.69%
EPS 4.32 17.97 15.49 15.28 15.17 -0.41 0.78 212.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5768 1.552 1.5457 1.5838 1.6026 1.4439 1.463 5.10%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.945 0.96 0.965 0.68 0.66 0.75 0.82 -
P/RPS 3.50 3.67 3.75 2.90 3.27 4.24 5.30 -24.10%
P/EPS 13.91 3.40 3.96 2.83 2.77 -115.69 67.14 -64.88%
EY 7.19 29.42 25.23 35.32 36.15 -0.86 1.49 184.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.40 0.27 0.26 0.33 0.36 3.66%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 02/12/13 27/09/13 27/06/13 29/03/13 22/11/12 27/09/12 -
Price 1.00 0.91 0.95 0.87 0.67 0.73 0.78 -
P/RPS 3.70 3.48 3.69 3.72 3.32 4.13 5.04 -18.57%
P/EPS 14.72 3.22 3.90 3.62 2.81 -112.61 63.86 -62.30%
EY 6.79 31.04 25.63 27.60 35.61 -0.89 1.57 164.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.39 0.35 0.27 0.32 0.34 11.41%

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