[SAPRES] QoQ TTM Result on 31-Jan-2012 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
26-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -13.3%
YoY- 253.32%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 24,698 21,610 21,226 20,612 19,474 18,942 18,038 23.18%
PBT -805 1,705 7,983 135,956 146,861 163,572 159,043 -
Tax -100 0 0 1,367 11,522 9,146 8,579 -
NP -905 1,705 7,983 137,323 158,383 172,718 167,622 -
-
NP to SH -905 1,705 7,983 137,323 158,383 172,718 167,622 -
-
Tax Rate - 0.00% 0.00% -1.01% -7.85% -5.59% -5.39% -
Total Cost 25,603 19,905 13,243 -116,711 -138,909 -153,776 -149,584 -
-
Net Worth 316,891 321,079 321,079 352,981 313,763 315,692 308,511 1.79%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 316,891 321,079 321,079 352,981 313,763 315,692 308,511 1.79%
NOSH 139,600 139,600 139,600 139,600 139,450 139,686 139,598 0.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin -3.66% 7.89% 37.61% 666.23% 813.30% 911.83% 929.27% -
ROE -0.29% 0.53% 2.49% 38.90% 50.48% 54.71% 54.33% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 17.69 15.48 15.20 14.77 13.96 13.56 12.92 23.18%
EPS -0.65 1.22 5.72 98.43 113.58 123.65 120.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.30 2.30 2.53 2.25 2.26 2.21 1.79%
Adjusted Per Share Value based on latest NOSH - 139,518
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 9.53 8.34 8.19 7.95 7.51 7.31 6.96 23.19%
EPS -0.35 0.66 3.08 52.97 61.09 66.62 64.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2223 1.2385 1.2385 1.3615 1.2102 1.2177 1.19 1.79%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.75 0.82 0.88 0.92 0.94 1.03 0.90 -
P/RPS 4.24 5.30 5.79 6.23 6.73 7.60 6.97 -28.09%
P/EPS -115.69 67.14 15.39 0.93 0.83 0.83 0.75 -
EY -0.86 1.49 6.50 106.99 120.83 120.05 133.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.38 0.36 0.42 0.46 0.41 -13.41%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 22/11/12 27/09/12 28/06/12 26/03/12 29/11/11 15/09/11 30/06/11 -
Price 0.73 0.78 0.88 0.98 0.90 0.82 1.00 -
P/RPS 4.13 5.04 5.79 6.63 6.44 6.05 7.74 -34.08%
P/EPS -112.61 63.86 15.39 1.00 0.79 0.66 0.83 -
EY -0.89 1.57 6.50 100.44 126.20 150.79 120.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.38 0.39 0.40 0.36 0.45 -20.24%

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