[SAPRES] YoY Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 137.28%
YoY- -99.04%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 40,168 37,980 39,840 21,912 19,456 17,248 297,348 -28.35%
PBT 2,224 6,936 6,408 5,016 516,908 19,692 11,836 -24.30%
Tax -1,060 -416 -492 0 5,468 -12,336 -5,240 -23.37%
NP 1,164 6,520 5,916 5,016 522,376 7,356 6,596 -25.09%
-
NP to SH 1,164 6,520 5,916 5,016 522,376 7,356 6,596 -25.09%
-
Tax Rate 47.66% 6.00% 7.68% 0.00% -1.06% 62.64% 44.27% -
Total Cost 39,004 31,460 33,924 16,896 -502,920 9,892 290,752 -28.44%
-
Net Worth 369,940 347,604 347,604 321,079 308,511 150,463 143,938 17.02%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 369,940 347,604 347,604 321,079 308,511 150,463 143,938 17.02%
NOSH 139,600 139,600 139,600 139,600 139,598 139,318 139,745 -0.01%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 2.90% 17.17% 14.85% 22.89% 2,684.91% 42.65% 2.22% -
ROE 0.31% 1.88% 1.70% 1.56% 169.32% 4.89% 4.58% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 28.77 27.21 28.54 15.70 13.94 12.38 212.78 -28.34%
EPS 0.84 4.68 4.24 3.60 374.20 5.28 4.72 -24.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.49 2.49 2.30 2.21 1.08 1.03 17.04%
Adjusted Per Share Value based on latest NOSH - 139,600
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 15.49 14.65 15.37 8.45 7.50 6.65 114.69 -28.36%
EPS 0.45 2.51 2.28 1.93 201.49 2.84 2.54 -25.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4269 1.3408 1.3408 1.2385 1.19 0.5804 0.5552 17.02%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.955 0.995 0.68 0.88 0.90 0.37 0.22 -
P/RPS 3.32 3.66 2.38 5.61 6.46 2.99 0.10 79.22%
P/EPS 114.53 21.30 16.05 24.49 0.24 7.01 4.66 70.47%
EY 0.87 4.69 6.23 4.08 415.78 14.27 21.45 -41.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.27 0.38 0.41 0.34 0.21 9.39%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 25/06/15 30/06/14 27/06/13 28/06/12 30/06/11 29/06/10 22/06/09 -
Price 0.875 1.00 0.87 0.88 1.00 0.40 0.28 -
P/RPS 3.04 3.68 3.05 5.61 7.18 3.23 0.13 69.06%
P/EPS 104.94 21.41 20.53 24.49 0.27 7.58 5.93 61.39%
EY 0.95 4.67 4.87 4.08 374.20 13.20 16.86 -38.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.35 0.38 0.45 0.37 0.27 3.39%

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