[SAPRES] QoQ TTM Result on 31-Jul-2004 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 177.92%
YoY- 121.85%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 41,018 42,040 41,595 32,974 25,459 25,379 23,126 46.57%
PBT 1,557 1,617 12,989 15,313 -6,150 -5,694 -22,418 -
Tax 179 273 2,538 -5,721 -6,160 -6,603 -7,195 -
NP 1,736 1,890 15,527 9,592 -12,310 -12,297 -29,613 -
-
NP to SH 1,736 1,890 15,527 9,592 -12,310 -12,297 -29,613 -
-
Tax Rate -11.50% -16.88% -19.54% 37.36% - - - -
Total Cost 39,282 40,150 26,068 23,382 37,769 37,676 52,739 -17.84%
-
Net Worth 139,493 169,561 170,046 139,154 171,867 170,231 160,665 -8.99%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 139,493 169,561 170,046 139,154 171,867 170,231 160,665 -8.99%
NOSH 139,493 140,133 139,382 139,154 139,729 139,534 139,709 -0.10%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 4.23% 4.50% 37.33% 29.09% -48.35% -48.45% -128.05% -
ROE 1.24% 1.11% 9.13% 6.89% -7.16% -7.22% -18.43% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 29.40 30.00 29.84 23.70 18.22 18.19 16.55 46.72%
EPS 1.24 1.35 11.14 6.89 -8.81 -8.81 -21.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.21 1.22 1.00 1.23 1.22 1.15 -8.90%
Adjusted Per Share Value based on latest NOSH - 139,154
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 15.82 16.22 16.04 12.72 9.82 9.79 8.92 46.57%
EPS 0.67 0.73 5.99 3.70 -4.75 -4.74 -11.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5381 0.654 0.6559 0.5367 0.6629 0.6566 0.6197 -8.99%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.61 0.70 0.79 1.03 1.30 1.76 2.15 -
P/RPS 2.07 2.33 2.65 4.35 7.13 9.68 12.99 -70.64%
P/EPS 49.02 51.90 7.09 14.94 -14.76 -19.97 -10.14 -
EY 2.04 1.93 14.10 6.69 -6.78 -5.01 -9.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.65 1.03 1.06 1.44 1.87 -52.64%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/06/05 31/03/05 15/12/04 29/09/04 28/06/04 30/03/04 30/12/03 -
Price 0.41 0.76 0.84 0.90 1.08 1.53 1.91 -
P/RPS 1.39 2.53 2.81 3.80 5.93 8.41 11.54 -75.64%
P/EPS 32.94 56.35 7.54 13.06 -12.26 -17.36 -9.01 -
EY 3.04 1.77 13.26 7.66 -8.16 -5.76 -11.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.63 0.69 0.90 0.88 1.25 1.66 -60.66%

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