[SAPRES] YoY Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -155.66%
YoY- -101.29%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 42,773 39,646 36,637 25,610 20,162 17,512 273,446 -26.58%
PBT 444 27,412 5,950 -2,220 182,748 30,633 14,528 -44.07%
Tax -1,174 -605 -129 -133 -797 -8,036 -5,944 -23.67%
NP -730 26,806 5,821 -2,353 181,950 22,597 8,584 -
-
NP to SH -730 26,806 5,821 -2,353 181,950 22,597 8,584 -
-
Tax Rate 264.41% 2.21% 2.17% - 0.44% 26.23% 40.91% -
Total Cost 43,503 12,840 30,816 27,963 -161,788 -5,085 264,862 -25.98%
-
Net Worth 365,751 365,751 340,624 316,891 314,109 166,129 149,428 16.08%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 37 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 365,751 365,751 340,624 316,891 314,109 166,129 149,428 16.08%
NOSH 139,600 139,600 139,600 139,600 139,604 139,604 139,652 -0.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin -1.71% 67.61% 15.89% -9.19% 902.41% 129.04% 3.14% -
ROE -0.20% 7.33% 1.71% -0.74% 57.93% 13.60% 5.74% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 30.64 28.40 26.24 18.35 14.44 12.54 195.80 -26.58%
EPS -0.52 19.20 4.17 -1.68 130.33 16.19 6.15 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.62 2.44 2.27 2.25 1.19 1.07 16.08%
Adjusted Per Share Value based on latest NOSH - 139,600
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 19.49 18.06 16.69 11.67 9.19 7.98 124.60 -26.58%
EPS -0.33 12.21 2.65 -1.07 82.91 10.30 3.91 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6665 1.6665 1.552 1.4439 1.4312 0.757 0.6809 16.08%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.40 0.965 0.96 0.75 0.94 1.02 0.30 -
P/RPS 4.57 3.40 3.66 4.09 6.51 8.13 0.15 76.68%
P/EPS -267.48 5.03 23.02 -44.49 0.72 6.30 4.88 -
EY -0.37 19.90 4.34 -2.25 138.65 15.87 20.49 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.37 0.39 0.33 0.42 0.86 0.28 11.21%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 27/11/15 27/11/14 02/12/13 22/11/12 29/11/11 10/12/10 17/12/09 -
Price 1.42 0.94 0.91 0.73 0.90 1.46 0.29 -
P/RPS 4.63 3.31 3.47 3.98 6.23 11.64 0.15 77.06%
P/EPS -271.30 4.90 21.82 -43.30 0.69 9.02 4.72 -
EY -0.37 20.43 4.58 -2.31 144.81 11.09 21.20 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.36 0.37 0.32 0.40 1.23 0.27 12.24%

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