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

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 2.35%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES'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 30/06/03 CAGR
Revenue 3,175,158 2,088,410 1,498,670 1,710,536 830,398 0 672,882 35.63%
PBT 239,826 113,454 81,866 129,968 85,788 0 -7,962 -
Tax -25,156 -14,878 -10,884 -12,616 -24,602 0 -12,260 15.16%
NP 214,670 98,576 70,982 117,352 61,186 0 -20,222 -
-
NP to SH 104,910 43,316 27,326 82,534 61,186 0 -20,222 -
-
Tax Rate 10.49% 13.11% 13.29% 9.71% 28.68% - - -
Total Cost 2,960,488 1,989,834 1,427,688 1,593,184 769,212 0 693,104 33.00%
-
Net Worth 858,568 687,225 496,836 316,761 244,406 0 217,530 30.95%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
Net Worth 858,568 687,225 496,836 316,761 244,406 0 217,530 30.95%
NOSH 1,176,121 1,041,250 887,207 879,893 842,782 75,794 75,794 71.36%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
NP Margin 6.76% 4.72% 4.74% 6.86% 7.37% 0.00% -3.01% -
ROE 12.22% 6.30% 5.50% 26.06% 25.03% 0.00% -9.30% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
RPS 269.97 200.57 168.92 194.40 98.53 0.00 887.77 -20.85%
EPS 8.92 4.16 3.08 9.38 7.26 0.00 -26.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.66 0.56 0.36 0.29 0.00 2.87 -23.58%
Adjusted Per Share Value based on latest NOSH - 879,458
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
RPS 248.57 163.49 117.32 133.91 65.01 0.00 52.68 35.63%
EPS 8.21 3.39 2.14 6.46 4.79 0.00 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6721 0.538 0.3889 0.248 0.1913 0.00 0.1703 30.95%
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 30/06/03 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 30/06/03 -
Price 1.36 2.54 0.79 1.07 1.17 6.80 5.20 -
P/RPS 0.50 1.27 0.47 0.55 1.19 0.00 0.59 -3.19%
P/EPS 15.25 61.06 25.65 11.41 16.12 0.00 -19.49 -
EY 6.56 1.64 3.90 8.77 6.21 0.00 -5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 3.85 1.41 2.97 4.03 0.00 1.81 0.53%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
Date 16/09/08 20/09/07 27/09/06 19/09/05 22/09/04 - 27/08/03 -
Price 1.21 1.89 0.77 0.99 1.02 0.00 8.50 -
P/RPS 0.45 0.94 0.46 0.51 1.04 0.00 0.96 -13.82%
P/EPS 13.57 45.43 25.00 10.55 14.05 0.00 -31.86 -
EY 7.37 2.20 4.00 9.47 7.12 0.00 -3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.86 1.38 2.75 3.52 0.00 2.96 -10.74%

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