[SAPRES] YoY Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -133.09%
YoY- -105.23%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 39,312 41,748 20,126 83,953 98,889 128,237 117,524 1.17%
PBT 2,356 3,974 -30,040 -39,468 -15,982 -20,776 -18,581 -
Tax -26 226 -3,137 3,796 15,982 20,776 18,581 -
NP 2,329 4,201 -33,177 -35,672 0 0 0 -100.00%
-
NP to SH 2,329 4,201 -33,177 -35,672 -17,381 -22,281 -18,141 -
-
Tax Rate 1.10% -5.69% - - - - - -
Total Cost 36,982 37,546 53,303 119,625 98,889 128,237 117,524 1.23%
-
Net Worth 139,277 170,098 160,580 256,927 347,533 231,748 24,445,798 5.64%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 139,277 170,098 160,580 256,927 347,533 231,748 24,445,798 5.64%
NOSH 139,277 139,424 139,635 139,634 139,571 139,607 13,580,999 4.98%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 5.93% 10.06% -164.84% -42.49% 0.00% 0.00% 0.00% -
ROE 1.67% 2.47% -20.66% -13.88% -5.00% -9.61% -0.07% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 28.23 29.94 14.41 60.12 70.85 91.86 0.87 -3.63%
EPS 1.67 3.01 -23.76 -25.55 -12.45 -15.96 -13.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.22 1.15 1.84 2.49 1.66 1.80 0.62%
Adjusted Per Share Value based on latest NOSH - 139,634
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 28.16 29.91 14.42 60.14 70.84 91.86 84.19 1.17%
EPS 1.67 3.01 -23.77 -25.55 -12.45 -15.96 -13.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9977 1.2185 1.1503 1.8405 2.4895 1.6601 175.1132 5.64%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.38 0.79 2.15 0.80 1.40 2.76 0.00 -
P/RPS 1.35 2.64 14.92 1.33 1.98 3.00 0.00 -100.00%
P/EPS 22.72 26.22 -9.05 -3.13 -11.24 -17.29 0.00 -100.00%
EY 4.40 3.81 -11.05 -31.93 -8.90 -5.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.65 1.87 0.43 0.56 1.66 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 01/12/05 15/12/04 30/12/03 28/11/02 13/12/01 21/12/00 29/12/99 -
Price 0.37 0.84 1.91 0.74 1.55 2.08 0.00 -
P/RPS 1.31 2.81 13.25 1.23 2.19 2.26 0.00 -100.00%
P/EPS 22.12 27.88 -8.04 -2.90 -12.45 -13.03 0.00 -100.00%
EY 4.52 3.59 -12.44 -34.52 -8.03 -7.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.69 1.66 0.40 0.62 1.25 0.00 -100.00%

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