[SAPRES] YoY Annual (Unaudited) Result on 31-Jan-2010 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
YoY- 233.03%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 28,203 20,617 17,486 271,074 231,182 204,352 67,798 -13.58%
PBT 33,117 139,046 607 10,541 1,474 -10,308 -9,850 -
Tax 184 2,342 38,261 -4,500 -6,015 3,645 -1,371 -
NP 33,301 141,388 38,868 6,041 -4,541 -6,663 -11,221 -
-
NP to SH 33,301 141,388 38,868 6,041 -4,541 -6,663 -11,172 -
-
Tax Rate -0.56% -1.68% -6,303.29% 42.69% 408.07% - - -
Total Cost -5,098 -120,771 -21,382 265,033 235,723 211,015 79,019 -
-
Net Worth 351,719 319,686 177,307 149,281 142,309 146,574 152,829 14.88%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 351,719 319,686 177,307 149,281 142,309 146,574 152,829 14.88%
NOSH 139,571 139,600 139,612 139,515 139,519 139,594 138,936 0.07%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 118.08% 685.78% 222.28% 2.23% -1.96% -3.26% -16.55% -
ROE 9.47% 44.23% 21.92% 4.05% -3.19% -4.55% -7.31% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 20.21 14.77 12.52 194.30 165.70 146.39 48.80 -13.65%
EPS 23.85 101.28 27.84 4.33 -3.25 -4.77 -8.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.29 1.27 1.07 1.02 1.05 1.10 14.80%
Adjusted Per Share Value based on latest NOSH - 141,785
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 20.20 14.77 12.53 194.18 165.60 146.38 48.57 -13.59%
EPS 23.85 101.28 27.84 4.33 -3.25 -4.77 -8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5195 2.29 1.2701 1.0693 1.0194 1.05 1.0948 14.88%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.66 0.92 1.22 0.44 0.16 0.31 0.31 -
P/RPS 3.27 6.23 9.74 0.23 0.10 0.21 0.64 31.20%
P/EPS 2.77 0.91 4.38 10.16 -4.92 -6.49 -3.86 -
EY 36.15 110.09 22.82 9.84 -20.34 -15.40 -25.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.40 0.96 0.41 0.16 0.30 0.28 -1.22%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/13 26/03/12 31/03/11 23/03/10 27/03/09 18/03/08 30/03/07 -
Price 0.67 0.98 0.85 0.32 0.14 0.23 0.37 -
P/RPS 3.32 6.64 6.79 0.16 0.08 0.16 0.76 27.82%
P/EPS 2.81 0.97 3.05 7.39 -4.30 -4.82 -4.60 -
EY 35.61 103.35 32.75 13.53 -23.25 -20.75 -21.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.43 0.67 0.30 0.14 0.22 0.34 -3.76%

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