[SAPIND] YoY Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
01-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -9.91%
YoY- 161.05%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 226,626 131,754 187,954 163,066 130,774 104,288 124,608 10.47%
PBT 14,224 5,510 1,368 11,910 5,746 5,694 16,514 -2.45%
Tax -2,904 -826 -2,478 -634 -1,530 -572 -3,232 -1.76%
NP 11,320 4,684 -1,110 11,276 4,216 5,122 13,282 -2.62%
-
NP to SH 11,320 4,630 510 11,006 4,216 5,122 13,282 -2.62%
-
Tax Rate 20.42% 14.99% 181.14% 5.32% 26.63% 10.05% 19.57% -
Total Cost 215,306 127,070 189,064 151,790 126,558 99,166 111,326 11.60%
-
Net Worth 65,475 56,783 118,151 67,521 88,860 90,928 88,057 -4.81%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 65,475 56,783 118,151 67,521 88,860 90,928 88,057 -4.81%
NOSH 72,750 72,798 72,933 67,521 64,861 41,710 40,767 10.12%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 5.00% 3.56% -0.59% 6.91% 3.22% 4.91% 10.66% -
ROE 17.29% 8.15% 0.43% 16.30% 4.74% 5.63% 15.08% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 311.51 180.98 257.71 241.50 201.62 250.03 305.66 0.31%
EPS 15.56 6.36 0.70 16.70 6.50 12.28 32.58 -11.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.78 1.62 1.00 1.37 2.18 2.16 -13.56%
Adjusted Per Share Value based on latest NOSH - 70,171
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 311.31 180.99 258.19 224.00 179.64 143.26 171.17 10.47%
EPS 15.55 6.36 0.70 15.12 5.79 7.04 18.25 -2.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8994 0.78 1.623 0.9275 1.2207 1.2491 1.2096 -4.81%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.55 0.67 0.70 1.03 0.92 1.72 1.71 -
P/RPS 0.18 0.37 0.27 0.43 0.46 0.69 0.56 -17.22%
P/EPS 3.53 10.53 100.10 6.32 14.15 14.01 5.25 -6.39%
EY 28.29 9.49 1.00 15.83 7.07 7.14 19.05 6.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.86 0.43 1.03 0.67 0.79 0.79 -4.21%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 24/09/08 25/09/07 05/09/06 01/09/05 24/09/04 30/09/03 27/09/02 -
Price 0.52 0.46 0.65 0.85 0.88 1.74 1.46 -
P/RPS 0.17 0.25 0.25 0.35 0.44 0.70 0.48 -15.87%
P/EPS 3.34 7.23 92.95 5.21 13.54 14.17 4.48 -4.77%
EY 29.92 13.83 1.08 19.18 7.39 7.06 22.32 5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.40 0.85 0.64 0.80 0.68 -2.61%

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