[SAPRES] YoY Annualized Quarter Result on 31-Jul-2010 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
23-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 5.55%
YoY- -0.08%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/01/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 21,936 10,968 19,940 17,028 286,424 249,982 182,510 -34.50%
PBT 4,228 2,114 276,660 15,066 14,718 -1,680 -9,848 -
Tax 0 0 -1,196 -7,302 -6,948 -2,462 -26 -
NP 4,228 2,114 275,464 7,764 7,770 -4,142 -9,874 -
-
NP to SH 4,228 2,114 275,464 7,764 7,770 -4,142 -9,874 -
-
Tax Rate 0.00% 0.00% 0.43% 48.47% 47.21% - - -
Total Cost 17,708 8,854 -255,524 9,264 278,654 254,124 192,384 -37.90%
-
Net Worth 321,079 353,190 315,502 152,207 146,735 145,529 149,225 16.54%
Dividend
31/07/12 31/01/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/01/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 321,079 353,190 315,502 152,207 146,735 145,529 149,225 16.54%
NOSH 139,600 139,601 139,602 139,640 139,748 139,932 139,463 0.01%
Ratio Analysis
31/07/12 31/01/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 19.27% 19.27% 1,381.46% 45.60% 2.71% -1.66% -5.41% -
ROE 1.32% 0.60% 87.31% 5.10% 5.30% -2.85% -6.62% -
Per Share
31/07/12 31/01/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 15.71 7.86 14.28 12.19 204.96 178.64 130.87 -34.52%
EPS 3.02 1.51 197.32 5.56 5.56 -2.96 -7.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.53 2.26 1.09 1.05 1.04 1.07 16.51%
Adjusted Per Share Value based on latest NOSH - 138,979
31/07/12 31/01/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 8.46 4.23 7.69 6.57 110.48 96.42 70.40 -34.51%
EPS 1.63 0.82 106.25 2.99 3.00 -1.60 -3.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2385 1.3623 1.2169 0.5871 0.566 0.5613 0.5756 16.54%
Price Multiplier on Financial Quarter End Date
31/07/12 31/01/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/12 31/01/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.82 0.92 1.03 0.47 0.26 0.23 0.64 -
P/RPS 5.22 11.71 7.21 3.85 0.13 0.13 0.49 60.42%
P/EPS 27.07 60.75 0.52 8.45 4.68 -7.77 -9.04 -
EY 3.69 1.65 191.57 11.83 21.38 -12.87 -11.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.46 0.43 0.25 0.22 0.60 -9.70%
Price Multiplier on Announcement Date
31/07/12 31/01/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 27/09/12 26/03/12 15/09/11 23/09/10 28/08/09 23/09/08 25/09/07 -
Price 0.78 0.98 0.82 1.13 0.25 0.20 0.47 -
P/RPS 4.96 12.47 5.74 9.27 0.12 0.11 0.36 68.88%
P/EPS 25.75 64.72 0.42 20.32 4.50 -6.76 -6.64 -
EY 3.88 1.55 240.63 4.92 22.24 -14.80 -15.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.36 1.04 0.24 0.19 0.44 -5.02%

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