[SAPCRES] YoY Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
Revenue 380,163 364,939 139,812 0 97,980 97,586 93,924 31.64%
PBT 16,318 29,700 12,007 0 -10,520 5,497 1,102 69.89%
Tax -1,921 -9,540 -1,571 0 -3,187 -1,873 269 -
NP 14,397 20,160 10,436 0 -13,707 3,624 1,371 58.79%
-
NP to SH 5,758 20,160 10,436 0 -13,707 3,624 1,371 32.60%
-
Tax Rate 11.77% 32.12% 13.08% - - 34.07% -24.41% -
Total Cost 365,766 344,779 129,376 0 111,687 93,962 92,553 31.02%
-
Net Worth 487,215 299,318 177,482 0 213,674 350,269 310,759 9.24%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 487,215 299,318 177,482 0 213,674 350,269 310,759 9.24%
NOSH 885,846 880,349 709,931 75,771 75,771 75,815 76,166 62.01%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.79% 5.52% 7.46% 0.00% -13.99% 3.71% 1.46% -
ROE 1.18% 6.74% 5.88% 0.00% -6.41% 1.03% 0.44% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
RPS 42.92 41.45 19.69 0.00 129.31 128.71 123.31 -18.74%
EPS 0.65 2.29 1.47 0.00 -18.09 4.78 1.81 -18.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.34 0.25 0.00 2.82 4.62 4.08 -32.57%
Adjusted Per Share Value based on latest NOSH - 75,771
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
RPS 29.76 28.57 10.95 0.00 7.67 7.64 7.35 31.65%
EPS 0.45 1.58 0.82 0.00 -1.07 0.28 0.11 31.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3814 0.2343 0.1389 0.00 0.1673 0.2742 0.2433 9.24%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 31/03/03 29/03/02 - -
Price 0.87 1.04 1.31 3.50 3.50 4.12 0.00 -
P/RPS 2.03 2.51 6.65 0.00 2.71 3.20 0.00 -
P/EPS 133.85 45.41 89.12 0.00 -19.35 86.19 0.00 -
EY 0.75 2.20 1.12 0.00 -5.17 1.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 3.06 5.24 0.00 1.24 0.89 0.00 -
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
Date 22/06/06 23/06/05 23/06/04 - 27/05/03 31/05/02 24/05/01 -
Price 0.84 1.01 1.04 0.00 3.54 3.88 0.00 -
P/RPS 1.96 2.44 5.28 0.00 2.74 3.01 0.00 -
P/EPS 129.23 44.10 70.75 0.00 -19.57 81.17 0.00 -
EY 0.77 2.27 1.41 0.00 -5.11 1.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.97 4.16 0.00 1.26 0.84 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