[SAPNRG] YoY Cumulative Quarter Result on 31-Oct-2014 [#3]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
09-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 36.47%
YoY- 73.89%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 4,705,752 5,838,504 7,952,494 7,548,553 6,494,565 4,954,863 1,995,968 15.35%
PBT -71,572 510,527 595,497 1,576,682 933,583 621,902 397,195 -
Tax -146,850 -131,444 -100,058 -272,388 -146,724 -147,906 -57,395 16.93%
NP -218,422 379,083 495,439 1,304,294 786,859 473,996 339,800 -
-
NP to SH -217,945 380,636 494,634 1,303,618 749,681 400,702 233,712 -
-
Tax Rate - 25.75% 16.80% 17.28% 15.72% 23.78% 14.45% -
Total Cost 4,924,174 5,459,421 7,457,055 6,244,259 5,707,706 4,480,867 1,656,168 19.89%
-
Net Worth 12,228,672 12,583,484 13,799,571 11,143,058 9,286,078 6,203,126 0 -
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - 80,646 260,603 - - - -
Div Payout % - - 16.30% 19.99% - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 12,228,672 12,583,484 13,799,571 11,143,058 9,286,078 6,203,126 0 -
NOSH 5,992,000 5,992,155 5,973,840 5,990,891 5,662,243 5,002,521 1,277,158 29.35%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin -4.64% 6.49% 6.23% 17.28% 12.12% 9.57% 17.02% -
ROE -1.78% 3.02% 3.58% 11.70% 8.07% 6.46% 0.00% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 79.27 98.36 133.12 126.00 114.70 99.05 156.28 -10.68%
EPS -3.66 6.40 8.28 21.76 13.24 8.01 0.00 -
DPS 0.00 0.00 1.35 4.35 0.00 0.00 0.00 -
NAPS 2.06 2.12 2.31 1.86 1.64 1.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,996,557
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 25.61 31.77 43.28 41.08 35.34 26.96 10.86 15.35%
EPS -1.19 2.07 2.69 7.09 4.08 2.18 1.27 -
DPS 0.00 0.00 0.44 1.42 0.00 0.00 0.00 -
NAPS 0.6655 0.6848 0.751 0.6064 0.5053 0.3376 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 - -
Price 1.60 1.62 2.11 3.41 4.00 2.51 0.00 -
P/RPS 2.02 1.65 1.59 2.71 3.49 2.53 0.00 -
P/EPS -43.58 25.26 25.48 15.67 30.21 31.34 0.00 -
EY -2.29 3.96 3.92 6.38 3.31 3.19 0.00 -
DY 0.00 0.00 0.64 1.28 0.00 0.00 0.00 -
P/NAPS 0.78 0.76 0.91 1.83 2.44 2.02 0.00 -
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 07/12/17 08/12/16 22/12/15 09/12/14 06/12/13 10/12/12 - -
Price 0.965 1.55 1.71 2.45 4.38 2.80 0.00 -
P/RPS 1.22 1.58 1.28 1.94 3.82 2.83 0.00 -
P/EPS -26.28 24.17 20.65 11.26 33.08 34.96 0.00 -
EY -3.80 4.14 4.84 8.88 3.02 2.86 0.00 -
DY 0.00 0.00 0.79 1.78 0.00 0.00 0.00 -
P/NAPS 0.47 0.73 0.74 1.32 2.67 2.26 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