[SAPIND] YoY Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 598.01%
YoY- -17.69%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 131,754 187,954 163,066 130,774 104,288 124,608 118,350 1.80%
PBT 5,510 1,368 11,910 5,746 5,694 16,514 9,388 -8.49%
Tax -826 -2,478 -634 -1,530 -572 -3,232 -756 1.48%
NP 4,684 -1,110 11,276 4,216 5,122 13,282 8,632 -9.68%
-
NP to SH 4,630 510 11,006 4,216 5,122 13,282 8,632 -9.85%
-
Tax Rate 14.99% 181.14% 5.32% 26.63% 10.05% 19.57% 8.05% -
Total Cost 127,070 189,064 151,790 126,558 99,166 111,326 109,718 2.47%
-
Net Worth 56,783 118,151 67,521 88,860 90,928 88,057 77,199 -4.98%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 56,783 118,151 67,521 88,860 90,928 88,057 77,199 -4.98%
NOSH 72,798 72,933 67,521 64,861 41,710 40,767 40,000 10.49%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 3.56% -0.59% 6.91% 3.22% 4.91% 10.66% 7.29% -
ROE 8.15% 0.43% 16.30% 4.74% 5.63% 15.08% 11.18% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 180.98 257.71 241.50 201.62 250.03 305.66 295.88 -7.86%
EPS 6.36 0.70 16.70 6.50 12.28 32.58 21.58 -18.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.62 1.00 1.37 2.18 2.16 1.93 -14.00%
Adjusted Per Share Value based on latest NOSH - 64,801
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 181.04 258.26 224.07 179.69 143.30 171.22 162.62 1.80%
EPS 6.36 0.70 15.12 5.79 7.04 18.25 11.86 -9.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7802 1.6235 0.9278 1.221 1.2494 1.21 1.0608 -4.98%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.67 0.70 1.03 0.92 1.72 1.71 1.68 -
P/RPS 0.37 0.27 0.43 0.46 0.69 0.56 0.57 -6.94%
P/EPS 10.53 100.10 6.32 14.15 14.01 5.25 7.78 5.17%
EY 9.49 1.00 15.83 7.07 7.14 19.05 12.85 -4.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.43 1.03 0.67 0.79 0.79 0.87 -0.19%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 25/09/07 05/09/06 01/09/05 24/09/04 30/09/03 27/09/02 28/09/01 -
Price 0.46 0.65 0.85 0.88 1.74 1.46 1.39 -
P/RPS 0.25 0.25 0.35 0.44 0.70 0.48 0.47 -9.98%
P/EPS 7.23 92.95 5.21 13.54 14.17 4.48 6.44 1.94%
EY 13.83 1.08 19.18 7.39 7.06 22.32 15.53 -1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.40 0.85 0.64 0.80 0.68 0.72 -3.26%

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