[SAPRES] YoY Cumulative Quarter Result on 31-Oct-2003 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -223.94%
YoY- 6.99%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 35,700 29,484 31,311 15,095 62,965 74,167 96,178 -15.21%
PBT -7,906 1,767 2,981 -22,530 -29,601 -11,987 -15,582 -10.68%
Tax -43 -20 170 -2,353 2,847 11,987 15,582 -
NP -7,949 1,747 3,151 -24,883 -26,754 0 0 -
-
NP to SH -7,949 1,747 3,151 -24,883 -26,754 -13,036 -16,711 -11.64%
-
Tax Rate - 1.13% -5.70% - - - - -
Total Cost 43,649 27,737 28,160 39,978 89,719 74,167 96,178 -12.33%
-
Net Worth 157,842 139,277 170,098 160,580 256,927 347,533 231,748 -6.19%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 157,842 139,277 170,098 160,580 256,927 347,533 231,748 -6.19%
NOSH 139,683 139,277 139,424 139,635 139,634 139,571 139,607 0.00%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -22.27% 5.93% 10.06% -164.84% -42.49% 0.00% 0.00% -
ROE -5.04% 1.25% 1.85% -15.50% -10.41% -3.75% -7.21% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 25.56 21.17 22.46 10.81 45.09 53.14 68.89 -15.22%
EPS -5.69 1.25 2.26 -17.82 -19.16 -9.34 -11.97 -11.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.00 1.22 1.15 1.84 2.49 1.66 -6.20%
Adjusted Per Share Value based on latest NOSH - 139,709
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 13.77 11.37 12.08 5.82 24.29 28.61 37.10 -15.22%
EPS -3.07 0.67 1.22 -9.60 -10.32 -5.03 -6.45 -11.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6088 0.5372 0.6561 0.6194 0.991 1.3405 0.8939 -6.19%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.32 0.38 0.79 2.15 0.80 1.40 2.76 -
P/RPS 1.25 1.80 3.52 19.89 1.77 2.63 4.01 -17.64%
P/EPS -5.62 30.29 34.96 -12.07 -4.18 -14.99 -23.06 -20.95%
EY -17.78 3.30 2.86 -8.29 -23.95 -6.67 -4.34 26.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.38 0.65 1.87 0.43 0.56 1.66 -25.65%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 19/12/06 01/12/05 15/12/04 30/12/03 28/11/02 13/12/01 21/12/00 -
Price 0.30 0.37 0.84 1.91 0.74 1.55 2.08 -
P/RPS 1.17 1.75 3.74 17.67 1.64 2.92 3.02 -14.61%
P/EPS -5.27 29.50 37.17 -10.72 -3.86 -16.60 -17.38 -18.02%
EY -18.97 3.39 2.69 -9.33 -25.89 -6.03 -5.75 22.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.37 0.69 1.66 0.40 0.62 1.25 -22.53%

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