[SAPRES] QoQ TTM Result on 31-Jul-2010 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
23-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -3.11%
YoY- 326.5%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 18,038 17,486 79,118 136,371 201,044 271,069 256,008 -83.02%
PBT 159,043 34,739 22,619 10,712 12,503 10,539 10,745 505.82%
Tax 8,579 4,128 -6,069 -4,677 -6,274 -4,500 -7,344 -
NP 167,622 38,867 16,550 6,035 6,229 6,039 3,401 1253.88%
-
NP to SH 167,622 38,867 16,550 6,035 6,229 6,039 3,401 1253.88%
-
Tax Rate -5.39% -11.88% 26.83% 43.66% 50.18% 42.70% 68.35% -
Total Cost -149,584 -21,381 62,568 130,336 194,815 265,030 252,607 -
-
Net Worth 308,511 177,281 166,116 151,487 150,463 151,710 149,156 62.55%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 308,511 177,281 166,116 151,487 150,463 151,710 149,156 62.55%
NOSH 139,598 139,591 139,594 138,979 139,318 141,785 139,398 0.09%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 929.27% 222.27% 20.92% 4.43% 3.10% 2.23% 1.33% -
ROE 54.33% 21.92% 9.96% 3.98% 4.14% 3.98% 2.28% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 12.92 12.53 56.68 98.12 144.31 191.18 183.65 -83.04%
EPS 120.07 27.84 11.86 4.34 4.47 4.26 2.44 1252.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 1.27 1.19 1.09 1.08 1.07 1.07 62.39%
Adjusted Per Share Value based on latest NOSH - 138,979
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 12.92 12.53 56.67 97.69 144.01 194.18 183.39 -83.02%
EPS 120.07 27.84 11.86 4.32 4.46 4.33 2.44 1252.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 1.2699 1.1899 1.0852 1.0778 1.0868 1.0685 62.55%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.90 1.22 1.02 0.47 0.37 0.44 0.30 -
P/RPS 6.97 9.74 1.80 0.48 0.26 0.23 0.16 1146.64%
P/EPS 0.75 4.38 8.60 10.82 8.28 10.33 12.30 -84.58%
EY 133.42 22.82 11.62 9.24 12.08 9.68 8.13 549.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.96 0.86 0.43 0.34 0.41 0.28 29.03%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 30/06/11 31/03/11 10/12/10 23/09/10 29/06/10 23/03/10 17/12/09 -
Price 1.00 0.85 1.46 1.13 0.40 0.32 0.29 -
P/RPS 7.74 6.79 2.58 1.15 0.28 0.17 0.16 1237.10%
P/EPS 0.83 3.05 12.31 26.02 8.95 7.51 11.89 -83.12%
EY 120.07 32.76 8.12 3.84 11.18 13.31 8.41 491.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.67 1.23 1.04 0.37 0.30 0.27 40.70%

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