[SAPRES] QoQ TTM Result on 31-Oct-2011 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -8.3%
YoY- 857.0%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 21,610 21,226 20,612 19,474 18,942 18,038 17,486 15.17%
PBT 1,705 7,983 135,956 146,861 163,572 159,043 34,739 -86.61%
Tax 0 0 1,367 11,522 9,146 8,579 4,128 -
NP 1,705 7,983 137,323 158,383 172,718 167,622 38,867 -87.58%
-
NP to SH 1,705 7,983 137,323 158,383 172,718 167,622 38,867 -87.58%
-
Tax Rate 0.00% 0.00% -1.01% -7.85% -5.59% -5.39% -11.88% -
Total Cost 19,905 13,243 -116,711 -138,909 -153,776 -149,584 -21,381 -
-
Net Worth 321,079 321,079 352,981 313,763 315,692 308,511 177,281 48.63%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 321,079 321,079 352,981 313,763 315,692 308,511 177,281 48.63%
NOSH 139,600 139,600 139,600 139,450 139,686 139,598 139,591 0.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 7.89% 37.61% 666.23% 813.30% 911.83% 929.27% 222.27% -
ROE 0.53% 2.49% 38.90% 50.48% 54.71% 54.33% 21.92% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 15.48 15.20 14.77 13.96 13.56 12.92 12.53 15.15%
EPS 1.22 5.72 98.43 113.58 123.65 120.07 27.84 -87.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.30 2.53 2.25 2.26 2.21 1.27 48.63%
Adjusted Per Share Value based on latest NOSH - 139,450
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 8.34 8.19 7.95 7.51 7.31 6.96 6.74 15.27%
EPS 0.66 3.08 52.97 61.09 66.62 64.65 14.99 -87.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2385 1.2385 1.3615 1.2102 1.2177 1.19 0.6838 48.63%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.82 0.88 0.92 0.94 1.03 0.90 1.22 -
P/RPS 5.30 5.79 6.23 6.73 7.60 6.97 9.74 -33.37%
P/EPS 67.14 15.39 0.93 0.83 0.83 0.75 4.38 518.10%
EY 1.49 6.50 106.99 120.83 120.05 133.42 22.82 -83.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.36 0.42 0.46 0.41 0.96 -48.02%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 28/06/12 26/03/12 29/11/11 15/09/11 30/06/11 31/03/11 -
Price 0.78 0.88 0.98 0.90 0.82 1.00 0.85 -
P/RPS 5.04 5.79 6.63 6.44 6.05 7.74 6.79 -18.03%
P/EPS 63.86 15.39 1.00 0.79 0.66 0.83 3.05 661.06%
EY 1.57 6.50 100.44 126.20 150.79 120.07 32.76 -86.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.39 0.40 0.36 0.45 0.67 -36.40%

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