[SAPRES] QoQ TTM Result on 31-Jul-2009 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 189.9%
YoY- 137.27%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 201,044 271,069 256,008 249,403 240,537 231,182 233,591 -9.54%
PBT 12,503 10,539 10,745 9,673 5,751 1,474 -4,243 -
Tax -6,274 -4,500 -7,344 -8,258 -7,325 -6,015 772 -
NP 6,229 6,039 3,401 1,415 -1,574 -4,541 -3,471 -
-
NP to SH 6,229 6,039 3,401 1,415 -1,574 -4,541 -3,471 -
-
Tax Rate 50.18% 42.70% 68.35% 85.37% 127.37% 408.07% - -
Total Cost 194,815 265,030 252,607 247,988 242,111 235,723 237,062 -12.29%
-
Net Worth 150,463 151,710 149,156 146,737 143,938 142,349 146,899 1.61%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 150,463 151,710 149,156 146,737 143,938 142,349 146,899 1.61%
NOSH 139,318 141,785 139,398 139,749 139,745 139,558 141,249 -0.91%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 3.10% 2.23% 1.33% 0.57% -0.65% -1.96% -1.49% -
ROE 4.14% 3.98% 2.28% 0.96% -1.09% -3.19% -2.36% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 144.31 191.18 183.65 178.46 172.12 165.65 165.37 -8.70%
EPS 4.47 4.26 2.44 1.01 -1.13 -3.25 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.07 1.05 1.03 1.02 1.04 2.55%
Adjusted Per Share Value based on latest NOSH - 139,749
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 77.55 104.56 98.75 96.20 92.78 89.17 90.10 -9.54%
EPS 2.40 2.33 1.31 0.55 -0.61 -1.75 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5804 0.5852 0.5753 0.566 0.5552 0.5491 0.5666 1.62%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.37 0.44 0.30 0.26 0.22 0.16 0.14 -
P/RPS 0.26 0.23 0.16 0.15 0.13 0.10 0.08 119.88%
P/EPS 8.28 10.33 12.30 25.68 -19.53 -4.92 -5.70 -
EY 12.08 9.68 8.13 3.89 -5.12 -20.34 -17.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.28 0.25 0.21 0.16 0.13 90.16%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 23/03/10 17/12/09 28/08/09 22/06/09 27/03/09 19/12/08 -
Price 0.40 0.32 0.29 0.25 0.28 0.14 0.17 -
P/RPS 0.28 0.17 0.16 0.14 0.16 0.08 0.10 99.03%
P/EPS 8.95 7.51 11.89 24.69 -24.86 -4.30 -6.92 -
EY 11.18 13.31 8.41 4.05 -4.02 -23.24 -14.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.27 0.24 0.27 0.14 0.16 75.14%

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