[SAPCRES] YoY Cumulative Quarter Result on 30-Apr-2007 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
21-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 158.94%
YoY- 81.43%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 670,356 716,183 684,446 473,719 380,163 364,939 139,812 29.83%
PBT 98,657 68,121 45,179 23,522 16,318 29,700 12,007 42.02%
Tax -11,446 -7,585 -4,404 -1,922 -1,921 -9,540 -1,571 39.21%
NP 87,211 60,536 40,775 21,600 14,397 20,160 10,436 42.43%
-
NP to SH 50,690 25,660 20,355 10,447 5,758 20,160 10,436 30.12%
-
Tax Rate 11.60% 11.13% 9.75% 8.17% 11.77% 32.12% 13.08% -
Total Cost 583,145 655,647 643,671 452,119 365,766 344,779 129,376 28.51%
-
Net Worth 1,046,997 1,011,231 830,577 499,237 487,215 299,318 177,482 34.40%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 1,046,997 1,011,231 830,577 499,237 487,215 299,318 177,482 34.40%
NOSH 1,276,826 1,264,039 1,169,827 924,513 885,846 880,349 709,931 10.27%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 13.01% 8.45% 5.96% 4.56% 3.79% 5.52% 7.46% -
ROE 4.84% 2.54% 2.45% 2.09% 1.18% 6.74% 5.88% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 52.50 56.66 58.51 51.24 42.92 41.45 19.69 17.74%
EPS 3.97 2.03 1.74 1.13 0.65 2.29 1.47 17.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.71 0.54 0.55 0.34 0.25 21.88%
Adjusted Per Share Value based on latest NOSH - 924,513
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 52.48 56.07 53.58 37.09 29.76 28.57 10.95 29.83%
EPS 3.97 2.01 1.59 0.82 0.45 1.58 0.82 30.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8196 0.7916 0.6502 0.3908 0.3814 0.2343 0.1389 34.40%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 2.30 1.15 1.50 1.37 0.87 1.04 1.31 -
P/RPS 4.38 2.03 2.56 2.67 2.03 2.51 6.65 -6.71%
P/EPS 57.93 56.65 86.21 121.24 133.85 45.41 89.12 -6.92%
EY 1.73 1.77 1.16 0.82 0.75 2.20 1.12 7.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.44 2.11 2.54 1.58 3.06 5.24 -9.91%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 24/06/10 17/06/09 24/06/08 21/06/07 22/06/06 23/06/05 23/06/04 -
Price 2.23 1.50 1.41 1.94 0.84 1.01 1.04 -
P/RPS 4.25 2.65 2.41 3.79 1.96 2.44 5.28 -3.55%
P/EPS 56.17 73.89 81.03 171.68 129.23 44.10 70.75 -3.77%
EY 1.78 1.35 1.23 0.58 0.77 2.27 1.41 3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 1.88 1.99 3.59 1.53 2.97 4.16 -6.83%

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