[SAPRES] YoY Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -12.38%
YoY- -90.97%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 182,510 32,028 39,184 41,032 25,842 89,072 89,322 12.64%
PBT -9,848 -9,808 3,078 3,572 -38,442 -14,414 -20,152 -11.24%
Tax -26 -1,524 -40 52 -1,712 14,414 20,152 -
NP -9,874 -11,332 3,038 3,624 -40,154 0 0 -
-
NP to SH -9,874 -11,332 3,038 3,624 40,154 -15,304 -21,366 -12.06%
-
Tax Rate - - 1.30% -1.46% - - - -
Total Cost 192,384 43,360 36,146 37,408 65,996 89,072 89,322 13.63%
-
Net Worth 149,225 161,885 139,500 139,448 164,748 276,477 349,117 -13.20%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 149,225 161,885 139,500 139,448 164,748 276,477 349,117 -13.20%
NOSH 139,463 139,556 139,500 139,448 139,617 139,635 139,647 -0.02%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin -5.41% -35.38% 7.75% 8.83% -155.38% 0.00% 0.00% -
ROE -6.62% -7.00% 2.18% 2.60% 24.37% -5.54% -6.12% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 130.87 22.95 28.09 29.42 18.51 63.79 63.96 12.66%
EPS -7.08 -8.12 2.18 2.60 -28.76 -10.96 -15.30 -12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.16 1.00 1.00 1.18 1.98 2.50 -13.18%
Adjusted Per Share Value based on latest NOSH - 139,154
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 83.16 14.59 17.85 18.70 11.77 40.59 40.70 12.64%
EPS -4.50 -5.16 1.38 1.65 18.30 -6.97 -9.74 -12.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6799 0.7376 0.6356 0.6354 0.7507 1.2598 1.5907 -13.20%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.64 0.37 0.49 1.03 1.85 1.12 1.76 -
P/RPS 0.49 1.61 1.74 3.50 10.00 1.76 2.75 -24.97%
P/EPS -9.04 -4.56 22.50 39.63 6.43 -10.22 -11.50 -3.93%
EY -11.06 -21.95 4.44 2.52 15.55 -9.79 -8.69 4.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.32 0.49 1.03 1.57 0.57 0.70 -2.53%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 25/09/07 28/09/06 05/09/05 29/09/04 26/09/03 02/10/02 28/09/01 -
Price 0.47 0.31 0.45 0.90 2.33 0.87 1.37 -
P/RPS 0.36 1.35 1.60 3.06 12.59 1.36 2.14 -25.69%
P/EPS -6.64 -3.82 20.66 34.63 8.10 -7.94 -8.95 -4.85%
EY -15.06 -26.19 4.84 2.89 12.34 -12.60 -11.17 5.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.45 0.90 1.97 0.44 0.55 -3.64%

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