[SAPRES] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 32.56%
YoY- 68.41%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 32,974 25,459 25,379 23,126 39,381 60,343 70,996 -40.05%
PBT 15,313 -6,150 -5,694 -22,418 -48,121 -32,694 -36,107 -
Tax -5,721 -6,160 -6,603 -7,195 4,212 4,458 4,623 -
NP 9,592 -12,310 -12,297 -29,613 -43,909 -28,236 -31,484 -
-
NP to SH 9,592 -12,310 -12,297 -29,613 -43,909 -28,236 -31,484 -
-
Tax Rate 37.36% - - - - - - -
Total Cost 23,382 37,769 37,676 52,739 83,290 88,579 102,480 -62.69%
-
Net Worth 139,154 171,867 170,231 160,665 164,747 185,668 251,096 -32.55%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 139,154 171,867 170,231 160,665 164,747 185,668 251,096 -32.55%
NOSH 139,154 139,729 139,534 139,709 139,616 139,600 139,497 -0.16%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 29.09% -48.35% -48.45% -128.05% -111.50% -46.79% -44.35% -
ROE 6.89% -7.16% -7.22% -18.43% -26.65% -15.21% -12.54% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 23.70 18.22 18.19 16.55 28.21 43.23 50.89 -39.94%
EPS 6.89 -8.81 -8.81 -21.20 -31.45 -20.23 -22.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.23 1.22 1.15 1.18 1.33 1.80 -32.44%
Adjusted Per Share Value based on latest NOSH - 139,709
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 15.02 11.60 11.56 10.54 17.94 27.50 32.35 -40.06%
EPS 4.37 -5.61 -5.60 -13.49 -20.01 -12.87 -14.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6341 0.7831 0.7757 0.7321 0.7507 0.846 1.1441 -32.55%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.03 1.30 1.76 2.15 1.85 0.88 0.99 -
P/RPS 4.35 7.13 9.68 12.99 6.56 2.04 1.95 70.81%
P/EPS 14.94 -14.76 -19.97 -10.14 -5.88 -4.35 -4.39 -
EY 6.69 -6.78 -5.01 -9.86 -17.00 -22.98 -22.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.06 1.44 1.87 1.57 0.66 0.55 51.99%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 28/06/04 30/03/04 30/12/03 26/09/03 11/07/03 28/03/03 -
Price 0.90 1.08 1.53 1.91 2.33 1.91 1.02 -
P/RPS 3.80 5.93 8.41 11.54 8.26 4.42 2.00 53.46%
P/EPS 13.06 -12.26 -17.36 -9.01 -7.41 -9.44 -4.52 -
EY 7.66 -8.16 -5.76 -11.10 -13.50 -10.59 -22.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.88 1.25 1.66 1.97 1.44 0.57 35.63%

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