[SAPRES] YoY TTM Result on 30-Apr-2012 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -94.19%
YoY- -95.24%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 40,122 37,226 32,685 21,226 18,038 201,044 240,537 -25.79%
PBT 22,219 9,008 33,465 7,983 159,043 12,503 5,751 25.25%
Tax 50 620 61 0 8,579 -6,274 -7,325 -
NP 22,269 9,628 33,526 7,983 167,622 6,229 -1,574 -
-
NP to SH 22,269 9,628 33,526 7,983 167,622 6,229 -1,574 -
-
Tax Rate -0.23% -6.88% -0.18% 0.00% -5.39% 50.18% 127.37% -
Total Cost 17,853 27,598 -841 13,243 -149,584 194,815 242,111 -35.23%
-
Net Worth 367,214 347,604 347,604 321,079 308,511 150,463 143,938 16.88%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 367,214 347,604 347,604 321,079 308,511 150,463 143,938 16.88%
NOSH 139,600 139,600 139,600 139,600 139,598 139,318 139,745 -0.01%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 55.50% 25.86% 102.57% 37.61% 929.27% 3.10% -0.65% -
ROE 6.06% 2.77% 9.64% 2.49% 54.33% 4.14% -1.09% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 28.95 26.67 23.41 15.20 12.92 144.31 172.12 -25.69%
EPS 16.07 6.90 24.02 5.72 120.07 4.47 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.49 2.49 2.30 2.21 1.08 1.03 17.04%
Adjusted Per Share Value based on latest NOSH - 139,600
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 18.28 16.96 14.89 9.67 8.22 91.61 109.60 -25.79%
EPS 10.15 4.39 15.28 3.64 76.38 2.84 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6732 1.5838 1.5838 1.463 1.4057 0.6856 0.6558 16.88%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.955 0.995 0.68 0.88 0.90 0.37 0.22 -
P/RPS 3.30 3.73 2.90 5.79 6.97 0.26 0.13 71.39%
P/EPS 5.94 14.43 2.83 15.39 0.75 8.28 -19.53 -
EY 16.83 6.93 35.32 6.50 133.42 12.08 -5.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.27 0.38 0.41 0.34 0.21 9.39%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 25/06/15 30/06/14 27/06/13 28/06/12 30/06/11 29/06/10 22/06/09 -
Price 0.875 1.00 0.87 0.88 1.00 0.40 0.28 -
P/RPS 3.02 3.75 3.72 5.79 7.74 0.28 0.16 63.13%
P/EPS 5.44 14.50 3.62 15.39 0.83 8.95 -24.86 -
EY 18.37 6.90 27.60 6.50 120.07 11.18 -4.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.35 0.38 0.45 0.37 0.27 3.39%

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