[SAPRES] QoQ TTM Result on 31-Jul-2005 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
05-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -8.01%
YoY- -83.35%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 35,216 37,810 40,213 41,116 41,018 42,040 41,595 -10.53%
PBT -1,143 1,860 613 1,370 1,557 1,617 12,989 -
Tax -1,482 -1,307 83 227 179 273 2,538 -
NP -2,625 553 696 1,597 1,736 1,890 15,527 -
-
NP to SH -2,450 728 696 1,597 1,736 1,890 15,527 -
-
Tax Rate - 70.27% -13.54% -16.57% -11.50% -16.88% -19.54% -
Total Cost 37,841 37,257 39,517 39,519 39,282 40,150 26,068 28.29%
-
Net Worth 164,341 167,747 138,076 139,508 139,493 169,561 170,046 -2.25%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 164,341 167,747 138,076 139,508 139,493 169,561 170,046 -2.25%
NOSH 139,272 139,789 138,076 139,508 139,493 140,133 139,382 -0.05%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -7.45% 1.46% 1.73% 3.88% 4.23% 4.50% 37.33% -
ROE -1.49% 0.43% 0.50% 1.14% 1.24% 1.11% 9.13% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 25.29 27.05 29.12 29.47 29.40 30.00 29.84 -10.47%
EPS -1.76 0.52 0.50 1.14 1.24 1.35 11.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.20 1.00 1.00 1.00 1.21 1.22 -2.20%
Adjusted Per Share Value based on latest NOSH - 139,508
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 16.05 17.23 18.32 18.73 18.69 19.16 18.95 -10.50%
EPS -1.12 0.33 0.32 0.73 0.79 0.86 7.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7488 0.7643 0.6291 0.6357 0.6356 0.7726 0.7748 -2.25%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.41 0.38 0.38 0.49 0.61 0.70 0.79 -
P/RPS 1.62 1.40 1.30 1.66 2.07 2.33 2.65 -28.03%
P/EPS -23.31 72.97 75.39 42.80 49.02 51.90 7.09 -
EY -4.29 1.37 1.33 2.34 2.04 1.93 14.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.38 0.49 0.61 0.58 0.65 -33.88%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 29/03/06 01/12/05 05/09/05 29/06/05 31/03/05 15/12/04 -
Price 0.35 0.34 0.37 0.45 0.41 0.76 0.84 -
P/RPS 1.38 1.26 1.27 1.53 1.39 2.53 2.81 -37.83%
P/EPS -19.90 65.29 73.40 39.31 32.94 56.35 7.54 -
EY -5.03 1.53 1.36 2.54 3.04 1.77 13.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.37 0.45 0.41 0.63 0.69 -42.69%

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