[SAPRES] QoQ TTM Result on 31-Jul-2006 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -186.41%
YoY- -539.39%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 96,285 67,688 43,778 34,108 35,216 37,810 40,213 79.26%
PBT -11,483 -10,398 -7,640 -5,143 -1,143 1,860 613 -
Tax -1,210 -1,383 -2,063 -2,049 -1,482 -1,307 83 -
NP -12,693 -11,781 -9,703 -7,192 -2,625 553 696 -
-
NP to SH -12,693 -11,781 -9,528 -7,017 -2,450 728 696 -
-
Tax Rate - - - - - 70.27% -13.54% -
Total Cost 108,978 79,469 53,481 41,300 37,841 37,257 39,517 97.01%
-
Net Worth 150,730 151,578 157,373 162,111 164,341 167,747 138,076 6.03%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 150,730 151,578 157,373 162,111 164,341 167,747 138,076 6.03%
NOSH 139,565 136,557 139,268 139,751 139,272 139,789 138,076 0.71%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -13.18% -17.40% -22.16% -21.09% -7.45% 1.46% 1.73% -
ROE -8.42% -7.77% -6.05% -4.33% -1.49% 0.43% 0.50% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 68.99 49.57 31.43 24.41 25.29 27.05 29.12 77.99%
EPS -9.09 -8.63 -6.84 -5.02 -1.76 0.52 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.11 1.13 1.16 1.18 1.20 1.00 5.27%
Adjusted Per Share Value based on latest NOSH - 139,751
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 43.87 30.84 19.95 15.54 16.05 17.23 18.32 79.27%
EPS -5.78 -5.37 -4.34 -3.20 -1.12 0.33 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6868 0.6907 0.7171 0.7387 0.7488 0.7643 0.6291 6.04%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.49 0.31 0.32 0.37 0.41 0.38 0.38 -
P/RPS 0.71 0.63 1.02 1.52 1.62 1.40 1.30 -33.25%
P/EPS -5.39 -3.59 -4.68 -7.37 -23.31 72.97 75.39 -
EY -18.56 -27.83 -21.38 -13.57 -4.29 1.37 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.28 0.28 0.32 0.35 0.32 0.38 11.96%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 30/03/07 19/12/06 28/09/06 27/06/06 29/03/06 01/12/05 -
Price 0.51 0.37 0.30 0.31 0.35 0.34 0.37 -
P/RPS 0.74 0.75 0.95 1.27 1.38 1.26 1.27 -30.30%
P/EPS -5.61 -4.29 -4.39 -6.17 -19.90 65.29 73.40 -
EY -17.83 -23.32 -22.80 -16.20 -5.03 1.53 1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.27 0.27 0.30 0.28 0.37 17.34%

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