[SAPRES] QoQ TTM Result on 31-Oct-2002 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -21.75%
YoY- -201.5%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 39,381 60,343 70,996 82,931 94,008 89,328 94,133 -44.15%
PBT -48,121 -32,694 -36,107 -95,555 -75,072 -73,538 -77,941 -27.55%
Tax 4,212 4,458 4,623 1,804 -1,930 1,987 8,591 -37.90%
NP -43,909 -28,236 -31,484 -93,751 -77,002 -71,551 -69,350 -26.32%
-
NP to SH -43,909 -28,236 -31,484 -93,751 -77,002 -75,260 -80,033 -33.05%
-
Tax Rate - - - - - - - -
Total Cost 83,290 88,579 102,480 176,682 171,010 160,879 163,483 -36.28%
-
Net Worth 164,747 185,668 251,096 256,927 276,743 281,393 284,792 -30.64%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 164,747 185,668 251,096 256,927 276,743 281,393 284,792 -30.64%
NOSH 139,616 139,600 139,497 139,634 139,769 139,303 139,603 0.00%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin -111.50% -46.79% -44.35% -113.05% -81.91% -80.10% -73.67% -
ROE -26.65% -15.21% -12.54% -36.49% -27.82% -26.75% -28.10% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 28.21 43.23 50.89 59.39 67.26 64.12 67.43 -44.15%
EPS -31.45 -20.23 -22.57 -67.14 -55.09 -54.03 -57.33 -33.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.33 1.80 1.84 1.98 2.02 2.04 -30.64%
Adjusted Per Share Value based on latest NOSH - 139,634
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 28.21 43.23 50.86 59.41 67.34 63.99 67.43 -44.15%
EPS -31.45 -20.23 -22.55 -67.16 -55.16 -53.91 -57.33 -33.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1801 1.33 1.7987 1.8405 1.9824 2.0157 2.0401 -30.64%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.85 0.88 0.99 0.80 1.12 1.56 1.52 -
P/RPS 6.56 2.04 1.95 1.35 1.67 2.43 2.25 104.48%
P/EPS -5.88 -4.35 -4.39 -1.19 -2.03 -2.89 -2.65 70.36%
EY -17.00 -22.98 -22.80 -83.93 -49.19 -34.63 -37.72 -41.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.66 0.55 0.43 0.57 0.77 0.75 63.86%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 26/09/03 11/07/03 28/03/03 28/11/02 02/10/02 24/05/02 29/03/02 -
Price 2.33 1.91 1.02 0.74 0.87 1.42 1.54 -
P/RPS 8.26 4.42 2.00 1.25 1.29 2.21 2.28 136.43%
P/EPS -7.41 -9.44 -4.52 -1.10 -1.58 -2.63 -2.69 96.87%
EY -13.50 -10.59 -22.13 -90.73 -63.32 -38.05 -37.23 -49.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.44 0.57 0.40 0.44 0.70 0.75 90.70%

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