[SAPIND] YoY Annualized Quarter Result on 31-Jul-2006 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
05-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -95.27%
YoY- -95.37%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 207,618 226,626 131,754 187,954 163,066 130,774 104,288 12.14%
PBT 3,636 14,224 5,510 1,368 11,910 5,746 5,694 -7.19%
Tax -1,428 -2,904 -826 -2,478 -634 -1,530 -572 16.45%
NP 2,208 11,320 4,684 -1,110 11,276 4,216 5,122 -13.07%
-
NP to SH 2,208 11,320 4,630 510 11,006 4,216 5,122 -13.07%
-
Tax Rate 39.27% 20.42% 14.99% 181.14% 5.32% 26.63% 10.05% -
Total Cost 205,410 215,306 127,070 189,064 151,790 126,558 99,166 12.89%
-
Net Worth 66,094 65,475 56,783 118,151 67,521 88,860 90,928 -5.17%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 66,094 65,475 56,783 118,151 67,521 88,860 90,928 -5.17%
NOSH 72,631 72,750 72,798 72,933 67,521 64,861 41,710 9.67%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 1.06% 5.00% 3.56% -0.59% 6.91% 3.22% 4.91% -
ROE 3.34% 17.29% 8.15% 0.43% 16.30% 4.74% 5.63% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 285.85 311.51 180.98 257.71 241.50 201.62 250.03 2.25%
EPS 3.04 15.56 6.36 0.70 16.70 6.50 12.28 -20.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.78 1.62 1.00 1.37 2.18 -13.53%
Adjusted Per Share Value based on latest NOSH - 72,727
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 285.20 311.31 180.99 258.19 224.00 179.64 143.26 12.14%
EPS 3.03 15.55 6.36 0.70 15.12 5.79 7.04 -13.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9079 0.8994 0.78 1.623 0.9275 1.2207 1.2491 -5.17%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.57 0.55 0.67 0.70 1.03 0.92 1.72 -
P/RPS 0.20 0.18 0.37 0.27 0.43 0.46 0.69 -18.63%
P/EPS 18.75 3.53 10.53 100.10 6.32 14.15 14.01 4.97%
EY 5.33 28.29 9.49 1.00 15.83 7.07 7.14 -4.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.86 0.43 1.03 0.67 0.79 -3.69%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 08/09/09 24/09/08 25/09/07 05/09/06 01/09/05 24/09/04 30/09/03 -
Price 0.55 0.52 0.46 0.65 0.85 0.88 1.74 -
P/RPS 0.19 0.17 0.25 0.25 0.35 0.44 0.70 -19.51%
P/EPS 18.09 3.34 7.23 92.95 5.21 13.54 14.17 4.15%
EY 5.53 29.92 13.83 1.08 19.18 7.39 7.06 -3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.59 0.40 0.85 0.64 0.80 -4.67%

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