[SAPRES] YoY Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
26-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -98.84%
YoY- -94.56%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
Revenue 38,972 37,346 21,936 10,968 17,028 286,424 249,982 -26.62%
PBT 7,938 5,872 4,228 2,114 15,066 14,718 -1,680 -
Tax -564 -262 0 0 -7,302 -6,948 -2,462 -21.76%
NP 7,374 5,610 4,228 2,114 7,764 7,770 -4,142 -
-
NP to SH 7,374 5,610 4,228 2,114 7,764 7,770 -4,142 -
-
Tax Rate 7.11% 4.46% 0.00% 0.00% 48.47% 47.21% - -
Total Cost 31,598 31,736 17,708 8,854 9,264 278,654 254,124 -29.34%
-
Net Worth 349,000 339,228 321,079 353,190 152,207 146,735 145,529 15.68%
Dividend
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 349,000 339,228 321,079 353,190 152,207 146,735 145,529 15.68%
NOSH 139,600 139,600 139,600 139,601 139,640 139,748 139,932 -0.03%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 18.92% 15.02% 19.27% 19.27% 45.60% 2.71% -1.66% -
ROE 2.11% 1.65% 1.32% 0.60% 5.10% 5.30% -2.85% -
Per Share
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
RPS 27.92 26.75 15.71 7.86 12.19 204.96 178.64 -26.59%
EPS 5.28 4.02 3.02 1.51 5.56 5.56 -2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.43 2.30 2.53 1.09 1.05 1.04 15.73%
Adjusted Per Share Value based on latest NOSH - 139,518
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
RPS 17.76 17.02 10.00 5.00 7.76 130.51 113.90 -26.62%
EPS 3.36 2.56 1.93 0.96 3.54 3.54 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5902 1.5457 1.463 1.6093 0.6935 0.6686 0.6631 15.68%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 31/01/12 30/07/10 31/07/09 31/07/08 -
Price 1.11 0.965 0.82 0.92 0.47 0.26 0.23 -
P/RPS 3.98 3.61 5.22 11.71 3.85 0.13 0.13 76.82%
P/EPS 21.01 24.01 27.07 60.75 8.45 4.68 -7.77 -
EY 4.76 4.16 3.69 1.65 11.83 21.38 -12.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.36 0.36 0.43 0.25 0.22 12.24%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/01/12 31/07/10 31/07/09 31/07/08 CAGR
Date 23/09/14 27/09/13 27/09/12 26/03/12 23/09/10 28/08/09 23/09/08 -
Price 1.00 0.95 0.78 0.98 1.13 0.25 0.20 -
P/RPS 3.58 3.55 4.96 12.47 9.27 0.12 0.11 78.63%
P/EPS 18.93 23.64 25.75 64.72 20.32 4.50 -6.76 -
EY 5.28 4.23 3.88 1.55 4.92 22.24 -14.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.34 0.39 1.04 0.24 0.19 13.20%

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