[SAPRES] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 140.35%
YoY- 197.98%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 136,371 201,044 271,069 256,008 249,403 240,537 231,182 -29.73%
PBT 10,712 12,503 10,539 10,745 9,673 5,751 1,474 276.55%
Tax -4,677 -6,274 -4,500 -7,344 -8,258 -7,325 -6,015 -15.48%
NP 6,035 6,229 6,039 3,401 1,415 -1,574 -4,541 -
-
NP to SH 6,035 6,229 6,039 3,401 1,415 -1,574 -4,541 -
-
Tax Rate 43.66% 50.18% 42.70% 68.35% 85.37% 127.37% 408.07% -
Total Cost 130,336 194,815 265,030 252,607 247,988 242,111 235,723 -32.70%
-
Net Worth 151,487 150,463 151,710 149,156 146,737 143,938 142,349 4.24%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 151,487 150,463 151,710 149,156 146,737 143,938 142,349 4.24%
NOSH 138,979 139,318 141,785 139,398 139,749 139,745 139,558 -0.27%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 4.43% 3.10% 2.23% 1.33% 0.57% -0.65% -1.96% -
ROE 3.98% 4.14% 3.98% 2.28% 0.96% -1.09% -3.19% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 98.12 144.31 191.18 183.65 178.46 172.12 165.65 -29.53%
EPS 4.34 4.47 4.26 2.44 1.01 -1.13 -3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.07 1.07 1.05 1.03 1.02 4.53%
Adjusted Per Share Value based on latest NOSH - 139,398
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 62.14 91.61 123.51 116.65 113.64 109.60 105.34 -29.73%
EPS 2.75 2.84 2.75 1.55 0.64 -0.72 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6902 0.6856 0.6913 0.6796 0.6686 0.6558 0.6486 4.24%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.47 0.37 0.44 0.30 0.26 0.22 0.16 -
P/RPS 0.48 0.26 0.23 0.16 0.15 0.13 0.10 185.37%
P/EPS 10.82 8.28 10.33 12.30 25.68 -19.53 -4.92 -
EY 9.24 12.08 9.68 8.13 3.89 -5.12 -20.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.41 0.28 0.25 0.21 0.16 93.65%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 23/09/10 29/06/10 23/03/10 17/12/09 28/08/09 22/06/09 27/03/09 -
Price 1.13 0.40 0.32 0.29 0.25 0.28 0.14 -
P/RPS 1.15 0.28 0.17 0.16 0.14 0.16 0.08 494.09%
P/EPS 26.02 8.95 7.51 11.89 24.69 -24.86 -4.30 -
EY 3.84 11.18 13.31 8.41 4.05 -4.02 -23.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.37 0.30 0.27 0.24 0.27 0.14 282.11%

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