[SAPRES] YoY Cumulative Quarter Result on 31-Jul-2012 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 68.58%
YoY- -98.47%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Cumulative Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Revenue 20,695 19,486 18,673 10,968 9,970 10,968 8,514 19.42%
PBT 1,738 3,969 2,936 2,114 138,330 2,114 7,533 -25.40%
Tax -701 -282 -131 0 -598 0 -3,651 -28.09%
NP 1,037 3,687 2,805 2,114 137,732 2,114 3,882 -23.19%
-
NP to SH 1,037 3,687 2,805 2,114 137,732 2,114 3,882 -23.19%
-
Tax Rate 40.33% 7.11% 4.46% 0.00% 0.43% 0.00% 48.47% -
Total Cost 19,658 15,799 15,868 8,854 -127,762 8,854 4,632 33.50%
-
Net Worth 367,148 349,000 339,228 321,079 315,502 353,190 152,207 19.24%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Net Worth 367,148 349,000 339,228 321,079 315,502 353,190 152,207 19.24%
NOSH 139,600 139,600 139,600 139,600 139,602 139,601 139,640 -0.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
NP Margin 5.01% 18.92% 15.02% 19.27% 1,381.46% 19.27% 45.60% -
ROE 0.28% 1.06% 0.83% 0.66% 43.65% 0.60% 2.55% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
RPS 14.82 13.96 13.38 7.86 7.14 7.86 6.10 19.41%
EPS 0.74 2.64 2.01 1.51 98.66 1.51 2.78 -23.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.50 2.43 2.30 2.26 2.53 1.09 19.25%
Adjusted Per Share Value based on latest NOSH - 139,600
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
RPS 9.43 8.88 8.51 5.00 4.54 5.00 3.88 19.42%
EPS 0.47 1.68 1.28 0.96 62.76 0.96 1.77 -23.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6729 1.5902 1.5457 1.463 1.4376 1.6093 0.6935 19.24%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 31/01/12 30/07/10 -
Price 0.845 1.11 0.965 0.82 1.03 0.92 0.47 -
P/RPS 5.70 7.95 7.21 10.44 14.42 11.71 7.71 -5.85%
P/EPS 113.75 42.03 48.03 54.15 1.04 60.75 16.91 46.37%
EY 0.88 2.38 2.08 1.85 95.79 1.65 5.91 -31.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.44 0.40 0.36 0.46 0.36 0.43 -5.73%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Date 21/09/15 23/09/14 27/09/13 27/09/12 15/09/11 26/03/12 23/09/10 -
Price 0.905 1.00 0.95 0.78 0.82 0.98 1.13 -
P/RPS 6.10 7.16 7.10 9.93 11.48 12.47 18.53 -19.91%
P/EPS 121.83 37.86 47.28 51.51 0.83 64.72 40.65 24.53%
EY 0.82 2.64 2.12 1.94 120.32 1.55 2.46 -19.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.39 0.34 0.36 0.39 1.04 -20.02%

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