[SAPRES] QoQ TTM Result on 31-Jul-2012 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -78.64%
YoY- -99.01%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 32,685 28,203 24,698 21,610 21,226 20,612 19,474 41.27%
PBT 33,465 33,117 -805 1,705 7,983 135,956 146,861 -62.72%
Tax 61 184 -100 0 0 1,367 11,522 -96.97%
NP 33,526 33,301 -905 1,705 7,983 137,323 158,383 -64.51%
-
NP to SH 33,526 33,301 -905 1,705 7,983 137,323 158,383 -64.51%
-
Tax Rate -0.18% -0.56% - 0.00% 0.00% -1.01% -7.85% -
Total Cost -841 -5,098 25,603 19,905 13,243 -116,711 -138,909 -96.68%
-
Net Worth 347,604 351,719 316,891 321,079 321,079 352,981 313,763 7.07%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 347,604 351,719 316,891 321,079 321,079 352,981 313,763 7.07%
NOSH 139,600 139,600 139,600 139,600 139,600 139,600 139,450 0.07%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 102.57% 118.08% -3.66% 7.89% 37.61% 666.23% 813.30% -
ROE 9.64% 9.47% -0.29% 0.53% 2.49% 38.90% 50.48% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 23.41 20.21 17.69 15.48 15.20 14.77 13.96 41.19%
EPS 24.02 23.86 -0.65 1.22 5.72 98.43 113.58 -64.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.52 2.27 2.30 2.30 2.53 2.25 6.99%
Adjusted Per Share Value based on latest NOSH - 139,600
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 14.89 12.85 11.25 9.85 9.67 9.39 8.87 41.29%
EPS 15.28 15.17 -0.41 0.78 3.64 62.57 72.17 -64.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5838 1.6026 1.4439 1.463 1.463 1.6083 1.4297 7.06%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.68 0.66 0.75 0.82 0.88 0.92 0.94 -
P/RPS 2.90 3.27 4.24 5.30 5.79 6.23 6.73 -42.97%
P/EPS 2.83 2.77 -115.69 67.14 15.39 0.93 0.83 126.70%
EY 35.32 36.15 -0.86 1.49 6.50 106.99 120.83 -55.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.33 0.36 0.38 0.36 0.42 -25.53%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 29/03/13 22/11/12 27/09/12 28/06/12 26/03/12 29/11/11 -
Price 0.87 0.67 0.73 0.78 0.88 0.98 0.90 -
P/RPS 3.72 3.32 4.13 5.04 5.79 6.63 6.44 -30.66%
P/EPS 3.62 2.81 -112.61 63.86 15.39 1.00 0.79 176.13%
EY 27.60 35.61 -0.89 1.57 6.50 100.44 126.20 -63.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.32 0.34 0.38 0.39 0.40 -8.52%

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