[SAPIND] YoY Annualized Quarter Result on 31-Jan-2004 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -83.28%
YoY- -92.45%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 165,941 162,008 143,873 96,521 119,285 119,844 87,736 11.20%
PBT -67,870 10,426 15,182 654 12,943 11,249 5,736 -
Tax -2,170 -358 -7,031 179 -1,914 -1,680 -1,697 4.18%
NP -70,040 10,068 8,151 833 11,029 9,569 4,039 -
-
NP to SH -57,908 10,151 8,151 833 11,029 9,569 4,039 -
-
Tax Rate - 3.43% 46.31% -27.37% 14.79% 14.93% 29.59% -
Total Cost 235,981 151,940 135,722 95,688 108,256 110,275 83,697 18.84%
-
Net Worth 54,583 105,876 100,530 86,974 89,374 80,075 72,800 -4.68%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - 3,505 5,188 - 2,059 - - -
Div Payout % - 34.54% 63.66% - 18.67% - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 54,583 105,876 100,530 86,974 89,374 80,075 72,800 -4.68%
NOSH 72,778 70,116 64,858 63,951 41,186 40,037 39,999 10.48%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -42.21% 6.21% 5.67% 0.86% 9.25% 7.98% 4.60% -
ROE -106.09% 9.59% 8.11% 0.96% 12.34% 11.95% 5.55% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 228.01 231.05 221.83 150.93 289.62 299.33 219.34 0.64%
EPS -79.57 14.47 12.56 1.31 17.68 23.90 10.10 -
DPS 0.00 5.00 8.00 0.00 5.00 0.00 0.00 -
NAPS 0.75 1.51 1.55 1.36 2.17 2.00 1.82 -13.72%
Adjusted Per Share Value based on latest NOSH - 64,703
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 228.02 222.61 197.69 132.63 163.91 164.68 120.56 11.20%
EPS -79.57 13.95 11.20 1.14 15.15 13.15 5.55 -
DPS 0.00 4.82 7.13 0.00 2.83 0.00 0.00 -
NAPS 0.75 1.4548 1.3814 1.1951 1.2281 1.1003 1.0003 -4.68%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.58 0.75 0.68 1.24 1.40 1.70 1.75 -
P/RPS 0.25 0.32 0.31 0.82 0.48 0.57 0.80 -17.61%
P/EPS -0.73 5.18 5.41 95.20 5.23 7.11 17.33 -
EY -137.19 19.30 18.48 1.05 19.13 14.06 5.77 -
DY 0.00 6.67 11.76 0.00 3.57 0.00 0.00 -
P/NAPS 0.77 0.50 0.44 0.91 0.65 0.85 0.96 -3.60%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 28/03/06 29/03/05 30/03/04 27/03/03 28/03/02 21/03/01 -
Price 0.56 0.70 0.54 1.22 1.33 1.90 1.28 -
P/RPS 0.25 0.30 0.24 0.81 0.46 0.63 0.58 -13.08%
P/EPS -0.70 4.84 4.30 93.66 4.97 7.95 12.68 -
EY -142.08 20.68 23.27 1.07 20.13 12.58 7.89 -
DY 0.00 7.14 14.81 0.00 3.76 0.00 0.00 -
P/NAPS 0.75 0.46 0.35 0.90 0.61 0.95 0.70 1.15%

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