[SAPRES] YoY Annualized Quarter 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
QoQ- -29.62%
YoY- 233.03%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 37,691 28,203 17,486 271,074 231,182 204,352 67,798 -8.03%
PBT 8,876 33,117 607 10,541 1,474 -10,308 -9,850 -
Tax 601 184 38,261 -4,500 -6,015 3,645 -1,371 -
NP 9,477 33,301 38,868 6,041 -4,541 -6,663 -11,221 -
-
NP to SH 9,477 33,301 38,868 6,041 -4,541 -6,663 -11,172 -
-
Tax Rate -6.77% -0.56% -6,303.29% 42.69% 408.07% - - -
Total Cost 28,214 -5,098 -21,382 265,033 235,723 211,015 79,019 -13.67%
-
Net Worth 345,998 351,719 177,307 149,281 142,309 146,574 152,829 12.37%
Dividend
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 345,998 351,719 177,307 149,281 142,309 146,574 152,829 12.37%
NOSH 139,515 139,571 139,612 139,515 139,519 139,594 138,936 0.05%
Ratio Analysis
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 25.14% 118.08% 222.28% 2.23% -1.96% -3.26% -16.55% -
ROE 2.74% 9.47% 21.92% 4.05% -3.19% -4.55% -7.31% -
Per Share
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 27.02 20.21 12.52 194.30 165.70 146.39 48.80 -8.09%
EPS 6.79 23.85 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 2.48 2.52 1.27 1.07 1.02 1.05 1.10 12.30%
Adjusted Per Share Value based on latest NOSH - 141,785
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 17.17 12.85 7.97 123.51 105.34 93.11 30.89 -8.04%
EPS 4.32 15.17 17.71 2.75 -2.07 -3.04 -5.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5765 1.6026 0.8079 0.6802 0.6484 0.6679 0.6964 12.37%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 30/01/14 31/01/13 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.945 0.66 1.22 0.44 0.16 0.31 0.31 -
P/RPS 3.50 3.27 9.74 0.23 0.10 0.21 0.64 27.44%
P/EPS 13.91 2.77 4.38 10.16 -4.92 -6.49 -3.86 -
EY 7.19 36.15 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 0.38 0.26 0.96 0.41 0.16 0.30 0.28 4.45%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 20/03/14 29/03/13 31/03/11 23/03/10 27/03/09 18/03/08 30/03/07 -
Price 1.00 0.67 0.85 0.32 0.14 0.23 0.37 -
P/RPS 3.70 3.32 6.79 0.16 0.08 0.16 0.76 25.34%
P/EPS 14.72 2.81 3.05 7.39 -4.30 -4.82 -4.60 -
EY 6.79 35.61 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 0.40 0.27 0.67 0.30 0.14 0.22 0.34 2.34%

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