[SAPRES] YoY Cumulative Quarter Result on 31-Jan-2004 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 50.58%
YoY- 87.72%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 67,798 38,034 42,040 25,379 70,996 94,133 106,419 -7.23%
PBT -9,850 2,703 1,827 -12,312 -104,779 -76,789 94,604 -
Tax -1,371 -2,150 273 15 4,623 76,789 -5,917 -21.62%
NP -11,221 553 2,100 -12,297 -100,156 0 88,687 -
-
NP to SH -11,172 943 2,100 -12,297 -100,156 -78,608 88,687 -
-
Tax Rate - 79.54% -14.94% - - - 6.25% -
Total Cost 79,019 37,481 39,940 37,676 171,152 94,133 17,732 28.26%
-
Net Worth 152,829 168,685 169,400 170,287 184,280 284,781 360,153 -13.30%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - 2,811 4,200 4,187 - - - -
Div Payout % - 298.14% 200.00% 0.00% - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 152,829 168,685 169,400 170,287 184,280 284,781 360,153 -13.30%
NOSH 138,936 140,571 140,000 139,580 139,606 139,598 139,594 -0.07%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -16.55% 1.45% 5.00% -48.45% -141.07% 0.00% 83.34% -
ROE -7.31% 0.56% 1.24% -7.22% -54.35% -27.60% 24.62% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 48.80 27.06 30.03 18.18 50.85 67.43 76.23 -7.16%
EPS -8.04 0.40 1.50 -8.81 -71.74 -56.31 63.53 -
DPS 0.00 2.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.10 1.20 1.21 1.22 1.32 2.04 2.58 -13.23%
Adjusted Per Share Value based on latest NOSH - 139,534
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 30.89 17.33 19.16 11.56 32.35 42.89 48.49 -7.23%
EPS -5.09 0.43 0.96 -5.60 -45.64 -35.82 40.41 -
DPS 0.00 1.28 1.91 1.91 0.00 0.00 0.00 -
NAPS 0.6964 0.7686 0.7719 0.7759 0.8397 1.2976 1.641 -13.30%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.31 0.38 0.70 1.76 0.99 1.52 2.29 -
P/RPS 0.64 1.40 2.33 9.68 1.95 2.25 3.00 -22.69%
P/EPS -3.86 56.65 46.67 -19.98 -1.38 -2.70 3.60 -
EY -25.94 1.77 2.14 -5.01 -72.47 -37.05 27.74 -
DY 0.00 5.26 4.29 1.70 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.58 1.44 0.75 0.75 0.89 -17.52%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 29/03/06 31/03/05 30/03/04 28/03/03 29/03/02 25/05/01 -
Price 0.37 0.34 0.76 1.53 1.02 1.54 1.53 -
P/RPS 0.76 1.26 2.53 8.41 2.01 2.28 2.01 -14.95%
P/EPS -4.60 50.68 50.67 -17.37 -1.42 -2.73 2.41 -
EY -21.73 1.97 1.97 -5.76 -70.33 -36.56 41.52 -
DY 0.00 5.88 3.95 1.96 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.63 1.25 0.77 0.75 0.59 -8.77%

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