[SAPRES] QoQ TTM Result on 31-Jan-2010 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 77.57%
YoY- 232.99%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 79,118 136,371 201,044 271,069 256,008 249,403 240,537 -52.25%
PBT 22,619 10,712 12,503 10,539 10,745 9,673 5,751 148.54%
Tax -6,069 -4,677 -6,274 -4,500 -7,344 -8,258 -7,325 -11.75%
NP 16,550 6,035 6,229 6,039 3,401 1,415 -1,574 -
-
NP to SH 16,550 6,035 6,229 6,039 3,401 1,415 -1,574 -
-
Tax Rate 26.83% 43.66% 50.18% 42.70% 68.35% 85.37% 127.37% -
Total Cost 62,568 130,336 194,815 265,030 252,607 247,988 242,111 -59.32%
-
Net Worth 166,116 151,487 150,463 151,710 149,156 146,737 143,938 9.99%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 166,116 151,487 150,463 151,710 149,156 146,737 143,938 9.99%
NOSH 139,594 138,979 139,318 141,785 139,398 139,749 139,745 -0.07%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 20.92% 4.43% 3.10% 2.23% 1.33% 0.57% -0.65% -
ROE 9.96% 3.98% 4.14% 3.98% 2.28% 0.96% -1.09% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 56.68 98.12 144.31 191.18 183.65 178.46 172.12 -52.21%
EPS 11.86 4.34 4.47 4.26 2.44 1.01 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.09 1.08 1.07 1.07 1.05 1.03 10.07%
Adjusted Per Share Value based on latest NOSH - 141,785
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 36.05 62.14 91.61 123.51 116.65 113.64 109.60 -52.25%
EPS 7.54 2.75 2.84 2.75 1.55 0.64 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7569 0.6902 0.6856 0.6913 0.6796 0.6686 0.6558 10.00%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.02 0.47 0.37 0.44 0.30 0.26 0.22 -
P/RPS 1.80 0.48 0.26 0.23 0.16 0.15 0.13 473.86%
P/EPS 8.60 10.82 8.28 10.33 12.30 25.68 -19.53 -
EY 11.62 9.24 12.08 9.68 8.13 3.89 -5.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.43 0.34 0.41 0.28 0.25 0.21 155.31%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 10/12/10 23/09/10 29/06/10 23/03/10 17/12/09 28/08/09 22/06/09 -
Price 1.46 1.13 0.40 0.32 0.29 0.25 0.28 -
P/RPS 2.58 1.15 0.28 0.17 0.16 0.14 0.16 535.03%
P/EPS 12.31 26.02 8.95 7.51 11.89 24.69 -24.86 -
EY 8.12 3.84 11.18 13.31 8.41 4.05 -4.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.04 0.37 0.30 0.27 0.24 0.27 174.04%

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