[SAPRES] YoY Annual (Unaudited) Result on 31-Jan-2009 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
YoY- 31.85%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 20,617 17,486 271,074 231,182 204,352 67,798 38,034 -9.69%
PBT 139,046 607 10,541 1,474 -10,308 -9,850 2,703 92.79%
Tax 2,342 38,261 -4,500 -6,015 3,645 -1,371 -2,150 -
NP 141,388 38,868 6,041 -4,541 -6,663 -11,221 553 151.82%
-
NP to SH 141,388 38,868 6,041 -4,541 -6,663 -11,172 943 130.40%
-
Tax Rate -1.68% -6,303.29% 42.69% 408.07% - - 79.54% -
Total Cost -120,771 -21,382 265,033 235,723 211,015 79,019 37,481 -
-
Net Worth 319,686 177,307 149,281 142,309 146,574 152,829 168,685 11.23%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - 2,811 -
Div Payout % - - - - - - 298.14% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 319,686 177,307 149,281 142,309 146,574 152,829 168,685 11.23%
NOSH 139,600 139,612 139,515 139,519 139,594 138,936 140,571 -0.11%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 685.78% 222.28% 2.23% -1.96% -3.26% -16.55% 1.45% -
ROE 44.23% 21.92% 4.05% -3.19% -4.55% -7.31% 0.56% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 14.77 12.52 194.30 165.70 146.39 48.80 27.06 -9.59%
EPS 101.28 27.84 4.33 -3.25 -4.77 -8.04 0.40 151.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.29 1.27 1.07 1.02 1.05 1.10 1.20 11.36%
Adjusted Per Share Value based on latest NOSH - 139,558
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 9.39 7.97 123.51 105.34 93.11 30.89 17.33 -9.70%
EPS 64.42 17.71 2.75 -2.07 -3.04 -5.09 0.43 130.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
NAPS 1.4566 0.8079 0.6802 0.6484 0.6679 0.6964 0.7686 11.23%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.92 1.22 0.44 0.16 0.31 0.31 0.38 -
P/RPS 6.23 9.74 0.23 0.10 0.21 0.64 1.40 28.23%
P/EPS 0.91 4.38 10.16 -4.92 -6.49 -3.86 56.65 -49.75%
EY 110.09 22.82 9.84 -20.34 -15.40 -25.94 1.77 98.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.40 0.96 0.41 0.16 0.30 0.28 0.32 3.78%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 26/03/12 31/03/11 23/03/10 27/03/09 18/03/08 30/03/07 29/03/06 -
Price 0.98 0.85 0.32 0.14 0.23 0.37 0.34 -
P/RPS 6.64 6.79 0.16 0.08 0.16 0.76 1.26 31.89%
P/EPS 0.97 3.05 7.39 -4.30 -4.82 -4.60 50.68 -48.26%
EY 103.35 32.75 13.53 -23.25 -20.75 -21.73 1.97 93.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.43 0.67 0.30 0.14 0.22 0.34 0.28 7.40%

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