[SAPIND] YoY 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- -17.82%
YoY- 0.68%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 36,067 43,559 39,750 24,588 28,874 32,270 20,310 10.03%
PBT -2,184 1,035 154 759 1,934 4,192 1,953 -
Tax -774 -229 -436 417 -766 -244 0 -
NP -2,958 806 -282 1,176 1,168 3,948 1,953 -
-
NP to SH -2,620 486 -282 1,176 1,168 3,948 1,953 -
-
Tax Rate - 22.13% 283.12% -54.94% 39.61% 5.82% 0.00% -
Total Cost 39,025 42,753 40,032 23,412 27,706 28,322 18,357 13.38%
-
Net Worth 112,185 100,826 87,223 91,888 87,288 80,799 40,037 18.72%
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 112,185 100,826 87,223 91,888 87,288 80,799 40,037 18.72%
NOSH 72,847 72,537 65,581 42,150 41,565 40,000 40,037 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 -8.20% 1.85% -0.71% 4.78% 4.05% 12.23% 9.62% -
ROE -2.34% 0.48% -0.32% 1.28% 1.34% 4.89% 4.88% -
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 49.51 60.05 60.61 58.33 69.47 80.68 50.73 -0.40%
EPS -3.60 0.67 -0.43 2.79 2.81 9.87 4.88 -
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 1.00 7.45%
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 49.56 59.85 54.62 33.79 39.68 44.34 27.91 10.03%
EPS -3.60 0.67 -0.39 1.62 1.60 5.42 2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5415 1.3854 1.1985 1.2626 1.1994 1.1103 0.5501 18.72%
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 1.17 1.45 1.42 3.45 2.02 1.74 3.92 -18.24%
P/EPS -16.13 129.85 -200.00 72.04 49.82 14.18 40.80 -
EY -6.20 0.77 -0.50 1.39 2.01 7.05 2.45 -
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 1.99 -24.10%
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 1.15 1.17 1.24 2.14 2.06 2.06 3.55 -17.12%
P/EPS -15.85 104.48 -174.42 44.80 50.89 16.82 36.90 -
EY -6.31 0.96 -0.57 2.23 1.97 5.95 2.71 -
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 1.80 -23.16%

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