[SAPCRES] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY- -191.15%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,710,536 830,398 0 672,882 572,690 580,016 555,510 24.73%
PBT 129,968 85,788 0 -7,962 36,760 29,488 52,846 19.34%
Tax -12,616 -24,602 0 -12,260 -14,574 -15,340 -27,430 -14.15%
NP 117,352 61,186 0 -20,222 22,186 14,148 25,416 35.07%
-
NP to SH 82,534 61,186 0 -20,222 22,186 14,148 25,416 26.04%
-
Tax Rate 9.71% 28.68% - - 39.65% 52.02% 51.91% -
Total Cost 1,593,184 769,212 0 693,104 550,504 565,868 530,094 24.14%
-
Net Worth 316,761 244,406 0 217,530 355,370 317,189 324,507 -0.47%
Dividend
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 7,564 -
Div Payout % - - - - - - 29.76% -
Equity
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 316,761 244,406 0 217,530 355,370 317,189 324,507 -0.47%
NOSH 879,893 842,782 75,794 75,794 75,771 76,064 75,642 61.97%
Ratio Analysis
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.86% 7.37% 0.00% -3.01% 3.87% 2.44% 4.58% -
ROE 26.06% 25.03% 0.00% -9.30% 6.24% 4.46% 7.83% -
Per Share
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 194.40 98.53 0.00 887.77 755.81 762.53 734.39 -22.99%
EPS 9.38 7.26 0.00 -26.68 29.28 18.68 33.60 -22.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.36 0.29 0.00 2.87 4.69 4.17 4.29 -38.55%
Adjusted Per Share Value based on latest NOSH - 75,705
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 133.91 65.01 0.00 52.68 44.83 45.41 43.49 24.73%
EPS 6.46 4.79 0.00 -1.58 1.74 1.11 1.99 26.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.59 -
NAPS 0.248 0.1913 0.00 0.1703 0.2782 0.2483 0.254 -0.46%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/07/05 30/07/04 31/07/03 30/06/03 28/06/02 - - -
Price 1.07 1.17 6.80 5.20 3.60 0.00 0.00 -
P/RPS 0.55 1.19 0.00 0.59 0.48 0.00 0.00 -
P/EPS 11.41 16.12 0.00 -19.49 12.30 0.00 0.00 -
EY 8.77 6.21 0.00 -5.13 8.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 4.03 0.00 1.81 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 19/09/05 22/09/04 - 27/08/03 27/08/02 29/08/01 28/08/00 -
Price 0.99 1.02 0.00 8.50 3.54 0.00 0.00 -
P/RPS 0.51 1.04 0.00 0.96 0.47 0.00 0.00 -
P/EPS 10.55 14.05 0.00 -31.86 12.09 0.00 0.00 -
EY 9.47 7.12 0.00 -3.14 8.27 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.52 0.00 2.96 0.75 0.00 0.00 -

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