[SAPNRG] YoY Quarter Result on 31-Oct-2013 [#3]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
06-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -40.17%
YoY- 34.54%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 2,221,724 2,890,796 2,410,203 2,381,662 2,215,524 745,757 24.36%
PBT 199,252 198,022 410,981 323,952 261,315 136,400 7.86%
Tax -41,838 -68,075 -62,926 -77,137 -56,704 -16,912 19.83%
NP 157,414 129,947 348,055 246,815 204,611 119,488 5.66%
-
NP to SH 158,059 129,856 348,400 245,556 182,519 83,135 13.69%
-
Tax Rate 21.00% 34.38% 15.31% 23.81% 21.70% 12.40% -
Total Cost 2,064,310 2,760,849 2,062,148 2,134,847 2,010,913 626,269 26.90%
-
Net Worth 12,583,484 13,823,379 11,153,597 9,822,240 6,200,645 0 -
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - 119,931 - - - -
Div Payout % - - 34.42% - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 12,583,484 13,823,379 11,153,597 9,822,240 6,200,645 0 -
NOSH 5,992,155 5,984,147 5,996,557 5,989,170 5,000,520 1,276,215 36.20%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 7.09% 4.50% 14.44% 10.36% 9.24% 16.02% -
ROE 1.26% 0.94% 3.12% 2.50% 2.94% 0.00% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 37.43 48.31 40.19 39.77 44.31 58.44 -8.51%
EPS 2.66 2.17 5.81 4.10 3.65 0.00 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.12 2.31 1.86 1.64 1.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,989,170
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 12.09 15.73 13.12 12.96 12.06 4.06 24.35%
EPS 0.86 0.71 1.90 1.34 0.99 0.45 13.81%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.6848 0.7523 0.607 0.5345 0.3374 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 - -
Price 1.62 2.11 3.41 4.00 2.51 0.00 -
P/RPS 4.33 4.37 8.48 10.06 5.67 0.00 -
P/EPS 60.84 97.24 58.69 97.56 68.77 0.00 -
EY 1.64 1.03 1.70 1.03 1.45 0.00 -
DY 0.00 0.00 0.59 0.00 0.00 0.00 -
P/NAPS 0.76 0.91 1.83 2.44 2.02 0.00 -
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 08/12/16 22/12/15 09/12/14 06/12/13 10/12/12 - -
Price 1.55 1.71 2.45 4.38 2.80 0.00 -
P/RPS 4.14 3.54 6.10 11.01 6.32 0.00 -
P/EPS 58.21 78.80 42.17 106.83 76.71 0.00 -
EY 1.72 1.27 2.37 0.94 1.30 0.00 -
DY 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 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