[SAPCRES] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY- -191.15%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 855,268 415,199 0 336,441 286,345 290,008 277,755 24.73%
PBT 64,984 42,894 0 -3,981 18,380 14,744 26,423 19.34%
Tax -6,308 -12,301 0 -6,130 -7,287 -7,670 -13,715 -14.15%
NP 58,676 30,593 0 -10,111 11,093 7,074 12,708 35.07%
-
NP to SH 41,267 30,593 0 -10,111 11,093 7,074 12,708 26.04%
-
Tax Rate 9.71% 28.68% - - 39.65% 52.02% 51.91% -
Total Cost 796,592 384,606 0 346,552 275,252 282,934 265,047 24.14%
-
Net Worth 316,761 244,406 0 217,530 355,370 317,189 324,507 -0.47%
Dividend
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 3,782 -
Div Payout % - - - - - - 29.76% -
Equity
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 316,761 244,406 0 217,530 355,370 317,189 324,507 -0.47%
NOSH 879,893 842,782 75,794 75,794 75,771 76,064 75,642 61.97%
Ratio Analysis
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.86% 7.37% 0.00% -3.01% 3.87% 2.44% 4.58% -
ROE 13.03% 12.52% 0.00% -4.65% 3.12% 2.23% 3.92% -
Per Share
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 97.20 49.27 0.00 443.89 377.90 381.27 367.19 -22.99%
EPS 4.69 3.63 0.00 -13.34 14.64 9.34 16.80 -22.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.36 0.29 0.00 2.87 4.69 4.17 4.29 -38.55%
Adjusted Per Share Value based on latest NOSH - 75,705
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 66.95 32.50 0.00 26.34 22.42 22.70 21.74 24.74%
EPS 3.23 2.39 0.00 -0.79 0.87 0.55 0.99 26.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.248 0.1913 0.00 0.1703 0.2782 0.2483 0.254 -0.46%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/07/05 30/07/04 31/07/03 30/06/03 28/06/02 - - -
Price 1.07 1.17 6.80 5.20 3.60 0.00 0.00 -
P/RPS 1.10 2.37 0.00 1.17 0.95 0.00 0.00 -
P/EPS 22.81 32.23 0.00 -38.98 24.59 0.00 0.00 -
EY 4.38 3.10 0.00 -2.57 4.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 4.03 0.00 1.81 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 19/09/05 22/09/04 - 27/08/03 27/08/02 29/08/01 28/08/00 -
Price 0.99 1.02 0.00 8.50 3.54 0.00 0.00 -
P/RPS 1.02 2.07 0.00 1.91 0.94 0.00 0.00 -
P/EPS 21.11 28.10 0.00 -63.72 24.18 0.00 0.00 -
EY 4.74 3.56 0.00 -1.57 4.14 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.52 0.00 2.96 0.75 0.00 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