[SAPRES] YoY Annual (Unaudited) Result on 31-Jan-2013 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
YoY- -76.45%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 47,939 39,575 37,691 28,203 20,617 17,486 271,074 -25.06%
PBT 3,993 23,397 8,876 33,117 139,046 607 10,541 -14.93%
Tax -1,280 211 601 184 2,342 38,261 -4,500 -18.89%
NP 2,713 23,608 9,477 33,301 141,388 38,868 6,041 -12.48%
-
NP to SH 2,713 23,608 9,477 33,301 141,388 38,868 6,041 -12.48%
-
Tax Rate 32.06% -0.90% -6.77% -0.56% -1.68% -6,303.29% 42.69% -
Total Cost 45,226 15,967 28,214 -5,098 -120,771 -21,382 265,033 -25.51%
-
Net Worth 367,732 369,958 345,998 351,719 319,686 177,307 149,281 16.20%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 3,482 - - - - - - -
Div Payout % 128.36% - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 367,732 369,958 345,998 351,719 319,686 177,307 149,281 16.20%
NOSH 139,292 139,607 139,515 139,571 139,600 139,612 139,515 -0.02%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 5.66% 59.65% 25.14% 118.08% 685.78% 222.28% 2.23% -
ROE 0.74% 6.38% 2.74% 9.47% 44.23% 21.92% 4.05% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 34.42 28.35 27.02 20.21 14.77 12.52 194.30 -25.04%
EPS 1.94 16.91 6.79 23.85 101.28 27.84 4.33 -12.51%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.65 2.48 2.52 2.29 1.27 1.07 16.23%
Adjusted Per Share Value based on latest NOSH - 139,571
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 34.34 28.35 27.00 20.20 14.77 12.53 194.18 -25.06%
EPS 1.94 16.91 6.79 23.85 101.28 27.84 4.33 -12.51%
DPS 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6342 2.6501 2.4785 2.5195 2.29 1.2701 1.0693 16.20%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.36 0.93 0.945 0.66 0.92 1.22 0.44 -
P/RPS 3.95 3.28 3.50 3.27 6.23 9.74 0.23 60.58%
P/EPS 69.83 5.50 13.91 2.77 0.91 4.38 10.16 37.86%
EY 1.43 18.18 7.19 36.15 110.09 22.82 9.84 -27.48%
DY 1.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.38 0.26 0.40 0.96 0.41 4.03%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 31/03/16 26/03/15 20/03/14 29/03/13 26/03/12 31/03/11 23/03/10 -
Price 1.21 0.92 1.00 0.67 0.98 0.85 0.32 -
P/RPS 3.52 3.25 3.70 3.32 6.64 6.79 0.16 67.35%
P/EPS 62.12 5.44 14.72 2.81 0.97 3.05 7.39 42.56%
EY 1.61 18.38 6.79 35.61 103.35 32.75 13.53 -29.85%
DY 2.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.40 0.27 0.43 0.67 0.30 7.38%

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