[SAPRES] YoY Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
19-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 51.52%
YoY- 67.94%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 20,162 17,512 273,446 240,345 201,360 47,600 39,312 -10.52%
PBT 182,748 30,633 14,528 2,164 -5,922 -10,541 2,356 106.44%
Tax -797 -8,036 -5,944 -4,172 -341 -57 -26 76.86%
NP 181,950 22,597 8,584 -2,008 -6,264 -10,598 2,329 106.69%
-
NP to SH 181,950 22,597 8,584 -2,008 -6,264 -10,598 2,329 106.69%
-
Tax Rate 0.44% 26.23% 40.91% 192.79% - - 1.10% -
Total Cost -161,788 -5,085 264,862 242,353 207,624 58,198 36,982 -
-
Net Worth 314,109 166,129 149,428 145,022 149,164 157,842 139,277 14.50%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 314,109 166,129 149,428 145,022 149,164 157,842 139,277 14.50%
NOSH 139,604 139,604 139,652 139,444 139,406 139,683 139,277 0.03%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 902.41% 129.04% 3.14% -0.84% -3.11% -22.27% 5.93% -
ROE 57.93% 13.60% 5.74% -1.38% -4.20% -6.71% 1.67% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 14.44 12.54 195.80 172.36 144.44 34.08 28.23 -10.56%
EPS 130.33 16.19 6.15 -1.44 -4.49 -7.59 1.67 106.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 1.19 1.07 1.04 1.07 1.13 1.00 14.46%
Adjusted Per Share Value based on latest NOSH - 141,249
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 7.78 6.75 105.47 92.71 77.67 18.36 15.16 -10.51%
EPS 70.18 8.72 3.31 -0.77 -2.42 -4.09 0.90 106.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2116 0.6408 0.5764 0.5594 0.5754 0.6088 0.5372 14.51%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.94 1.02 0.30 0.14 0.47 0.32 0.38 -
P/RPS 6.51 8.13 0.15 0.08 0.33 0.94 1.35 29.96%
P/EPS 0.72 6.30 4.88 -9.72 -10.46 -4.22 22.72 -43.73%
EY 138.65 15.87 20.49 -10.29 -9.56 -23.71 4.40 77.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.86 0.28 0.13 0.44 0.28 0.38 1.68%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 29/11/11 10/12/10 17/12/09 19/12/08 10/12/07 19/12/06 01/12/05 -
Price 0.90 1.46 0.29 0.17 0.40 0.30 0.37 -
P/RPS 6.23 11.64 0.15 0.10 0.28 0.88 1.31 29.66%
P/EPS 0.69 9.02 4.72 -11.81 -8.90 -3.95 22.12 -43.87%
EY 144.81 11.09 21.20 -8.47 -11.23 -25.29 4.52 78.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 1.23 0.27 0.16 0.37 0.27 0.37 1.30%

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