[SAPIND] YoY Annualized Quarter Result on 30-Apr-2003 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -59.02%
YoY- -64.52%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 205,396 163,460 116,568 103,976 121,540 107,396 79,888 17.03%
PBT 10,324 12,928 2,136 5,120 14,420 7,348 8,744 2.80%
Tax -800 -712 -1,532 -600 -1,680 -816 0 -
NP 9,524 12,216 604 4,520 12,740 6,532 8,744 1.43%
-
NP to SH 10,776 12,216 604 4,520 12,740 6,532 8,744 3.54%
-
Tax Rate 7.75% 5.51% 71.72% 11.72% 11.65% 11.11% 0.00% -
Total Cost 195,872 151,244 115,964 99,456 108,800 100,864 71,144 18.37%
-
Net Worth 149,990 95,315 86,004 91,317 84,557 74,493 71,934 13.02%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 149,990 95,315 86,004 91,317 84,557 74,493 71,934 13.02%
NOSH 72,810 64,840 65,652 41,697 40,265 40,024 39,963 10.51%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 4.64% 7.47% 0.52% 4.35% 10.48% 6.08% 10.95% -
ROE 7.18% 12.82% 0.70% 4.95% 15.07% 8.77% 12.16% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 282.10 252.09 177.55 249.36 301.85 268.33 199.90 5.90%
EPS 14.80 18.84 0.92 10.84 31.64 16.32 21.88 -6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.47 1.31 2.19 2.10 1.8612 1.80 2.27%
Adjusted Per Share Value based on latest NOSH - 41,697
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 282.15 224.54 160.13 142.83 166.96 147.53 109.74 17.03%
EPS 14.80 16.78 0.83 6.21 17.50 8.97 12.01 3.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0604 1.3093 1.1814 1.2544 1.1616 1.0233 0.9881 13.02%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.72 0.80 1.10 1.31 2.18 1.16 3.78 -
P/RPS 0.26 0.32 0.62 0.53 0.72 0.43 1.89 -28.14%
P/EPS 4.86 4.25 119.57 12.08 6.89 7.11 17.28 -19.04%
EY 20.56 23.55 0.84 8.27 14.51 14.07 5.79 23.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.54 0.84 0.60 1.04 0.62 2.10 -25.80%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 29/06/06 22/06/05 21/06/04 27/06/03 25/06/02 25/05/01 28/06/00 -
Price 0.77 0.94 0.94 1.61 1.65 1.31 2.68 -
P/RPS 0.27 0.37 0.53 0.65 0.55 0.49 1.34 -23.42%
P/EPS 5.20 4.99 102.17 14.85 5.21 8.03 12.25 -13.30%
EY 19.22 20.04 0.98 6.73 19.18 12.46 8.16 15.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.64 0.72 0.74 0.79 0.70 1.49 -20.71%

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