[SAPRES] YoY TTM Result on 31-Jan-2004 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 58.47%
YoY- 60.94%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 67,688 37,810 42,040 25,379 70,996 94,133 106,419 -7.26%
PBT -10,398 1,860 1,617 -5,694 -36,107 -77,941 94,604 -
Tax -1,383 -1,307 273 -6,603 4,623 8,591 10,794 -
NP -11,781 553 1,890 -12,297 -31,484 -69,350 105,398 -
-
NP to SH -11,781 728 1,890 -12,297 -31,484 -80,033 88,687 -
-
Tax Rate - 70.27% -16.88% - - - -11.41% -
Total Cost 79,469 37,257 40,150 37,676 102,480 163,483 1,021 106.56%
-
Net Worth 151,578 167,747 169,561 170,231 251,096 284,792 360,159 -13.42%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 151,578 167,747 169,561 170,231 251,096 284,792 360,159 -13.42%
NOSH 136,557 139,789 140,133 139,534 139,497 139,603 139,596 -0.36%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -17.40% 1.46% 4.50% -48.45% -44.35% -73.67% 99.04% -
ROE -7.77% 0.43% 1.11% -7.22% -12.54% -28.10% 24.62% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 49.57 27.05 30.00 18.19 50.89 67.43 76.23 -6.91%
EPS -8.63 0.52 1.35 -8.81 -22.57 -57.33 63.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.20 1.21 1.22 1.80 2.04 2.58 -13.10%
Adjusted Per Share Value based on latest NOSH - 139,534
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 30.84 17.23 19.16 11.56 32.35 42.89 48.49 -7.26%
EPS -5.37 0.33 0.86 -5.60 -14.35 -36.47 40.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6907 0.7643 0.7726 0.7757 1.1441 1.2976 1.6411 -13.42%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.31 0.38 0.70 1.76 0.99 1.52 2.29 -
P/RPS 0.63 1.40 2.33 9.68 1.95 2.25 3.00 -22.89%
P/EPS -3.59 72.97 51.90 -19.97 -4.39 -2.65 3.60 -
EY -27.83 1.37 1.93 -5.01 -22.80 -37.72 27.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.58 1.44 0.55 0.75 0.89 -17.52%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 29/03/06 31/03/05 30/03/04 28/03/03 29/03/02 25/05/01 -
Price 0.37 0.34 0.76 1.53 1.02 1.54 1.53 -
P/RPS 0.75 1.26 2.53 8.41 2.00 2.28 2.01 -15.14%
P/EPS -4.29 65.29 56.35 -17.36 -4.52 -2.69 2.41 -
EY -23.32 1.53 1.77 -5.76 -22.13 -37.23 41.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.63 1.25 0.57 0.75 0.59 -9.22%

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