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

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
16-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 45.92%
YoY- -52.15%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND'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 130,044 125,092 105,137 76,732 91,178 91,445 63,263 12.75%
PBT -1,500 6,990 3,027 3,606 10,191 8,886 5,526 -
Tax -2,013 -546 -1,201 131 -2,381 -621 0 -
NP -3,513 6,444 1,826 3,737 7,810 8,265 5,526 -
-
NP to SH -2,365 5,989 1,826 3,737 7,810 8,265 5,526 -
-
Tax Rate - 7.81% 39.68% -3.63% 23.36% 6.99% 0.00% -
Total Cost 133,557 118,648 103,311 72,995 83,368 83,180 57,737 14.99%
-
Net Worth 112,055 96,239 86,426 91,227 86,184 80,848 74,373 7.06%
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 112,055 96,239 86,426 91,227 86,184 80,848 74,373 7.06%
NOSH 72,763 69,236 64,982 41,847 41,040 40,024 39,985 10.48%
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 -2.70% 5.15% 1.74% 4.87% 8.57% 9.04% 8.73% -
ROE -2.11% 6.22% 2.11% 4.10% 9.06% 10.22% 7.43% -
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 178.72 180.67 161.79 183.36 222.17 228.47 158.21 2.05%
EPS -3.25 8.23 2.81 8.93 19.03 20.65 13.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.39 1.33 2.18 2.10 2.02 1.86 -3.09%
Adjusted Per Share Value based on latest NOSH - 42,150
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 178.69 171.89 144.47 105.44 125.29 125.65 86.93 12.75%
EPS -3.25 8.23 2.51 5.13 10.73 11.36 7.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5397 1.3224 1.1876 1.2535 1.1842 1.1109 1.0219 7.06%
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 0.58 0.87 0.86 2.01 1.40 1.40 1.99 -
P/RPS 0.32 0.48 0.53 1.10 0.63 0.61 1.26 -20.41%
P/EPS -17.84 10.06 30.60 22.51 7.36 6.78 14.40 -
EY -5.60 9.94 3.27 4.44 13.59 14.75 6.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.63 0.65 0.92 0.67 0.69 1.07 -15.84%
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 20/12/06 24/01/06 16/12/04 16/12/03 29/11/02 12/12/01 14/12/00 -
Price 0.57 0.70 0.75 1.25 1.43 1.66 1.80 -
P/RPS 0.32 0.39 0.46 0.68 0.64 0.73 1.14 -19.07%
P/EPS -17.54 8.09 26.69 14.00 7.51 8.04 13.02 -
EY -5.70 12.36 3.75 7.14 13.31 12.44 7.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.56 0.57 0.68 0.82 0.97 -14.83%

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