[SAPCRES] YoY Annual (Unaudited) Result on 31-Jan-2005 [#4]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
24-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
YoY- 147.8%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/01 CAGR
Revenue 2,261,905 1,766,118 1,793,739 1,034,789 633,927 599,669 767,571 19.42%
PBT 171,393 41,123 109,591 72,451 -167,063 -89,004 57,788 19.55%
Tax -20,365 -8,054 -2,233 2,435 10,406 -25,958 -22,668 -1.74%
NP 151,028 33,069 107,358 74,886 -156,657 -114,962 35,120 27.07%
-
NP to SH 78,264 -17,724 73,995 74,886 -156,657 -114,962 35,120 14.06%
-
Tax Rate 11.88% 19.59% 2.04% -3.36% - - 39.23% -
Total Cost 2,110,877 1,733,049 1,686,381 959,903 790,584 714,631 732,451 18.99%
-
Net Worth 711,439 434,238 475,167 284,377 73,505 228,847 344,001 12.67%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/01 CAGR
Div 20,924 17,724 26,398 - - - - -
Div Payout % 26.74% 0.00% 35.68% - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/01 CAGR
Net Worth 711,439 434,238 475,167 284,377 73,505 228,847 344,001 12.67%
NOSH 1,046,235 886,200 879,940 861,749 75,778 75,777 75,771 53.91%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/01 CAGR
NP Margin 6.68% 1.87% 5.99% 7.24% -24.71% -19.17% 4.58% -
ROE 11.00% -4.08% 15.57% 26.33% -213.12% -50.24% 10.21% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/01 CAGR
RPS 216.19 199.29 203.85 120.08 836.55 791.36 1,013.01 -22.40%
EPS 7.48 -2.00 8.41 8.69 -206.73 -151.71 46.35 -25.89%
DPS 2.00 2.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.49 0.54 0.33 0.97 3.02 4.54 -26.79%
Adjusted Per Share Value based on latest NOSH - 860,321
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/01 CAGR
RPS 177.07 138.26 140.42 81.01 49.63 46.95 60.09 19.42%
EPS 6.13 -1.39 5.79 5.86 -12.26 -9.00 2.75 14.07%
DPS 1.64 1.39 2.07 0.00 0.00 0.00 0.00 -
NAPS 0.557 0.3399 0.372 0.2226 0.0575 0.1792 0.2693 12.67%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/01 CAGR
Date 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/12/02 - -
Price 1.50 0.72 0.81 1.06 7.60 2.82 0.00 -
P/RPS 0.69 0.36 0.40 0.88 0.00 0.36 0.00 -
P/EPS 20.05 -36.00 9.63 12.20 0.00 -1.86 0.00 -
EY 4.99 -2.78 10.38 8.20 0.00 -53.80 0.00 -
DY 1.33 2.78 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.47 1.50 3.21 7.92 0.93 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/01 CAGR
Date 26/03/08 27/03/07 28/03/06 24/03/05 24/03/04 28/02/03 28/02/02 -
Price 1.12 0.83 0.75 1.08 7.10 3.32 0.00 -
P/RPS 0.52 0.42 0.37 0.90 0.00 0.42 0.00 -
P/EPS 14.97 -41.50 8.92 12.43 0.00 -2.19 0.00 -
EY 6.68 -2.41 11.21 8.05 0.00 -45.70 0.00 -
DY 1.79 2.41 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.69 1.39 3.27 7.40 1.10 0.00 -

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