[SAPRES] YoY TTM Result on 31-Jan-2010 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 77.57%
YoY- 232.99%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 37,691 28,203 17,486 271,069 231,182 204,352 67,688 -8.01%
PBT 8,876 33,117 34,739 10,539 1,474 -10,308 -10,398 -
Tax 601 184 4,128 -4,500 -6,015 3,645 -1,383 -
NP 9,477 33,301 38,867 6,039 -4,541 -6,663 -11,781 -
-
NP to SH 9,477 33,301 38,867 6,039 -4,541 -6,663 -11,781 -
-
Tax Rate -6.77% -0.56% -11.88% 42.70% 408.07% - - -
Total Cost 28,214 -5,098 -21,381 265,030 235,723 211,015 79,469 -13.74%
-
Net Worth 346,054 351,719 177,281 151,710 142,349 147,769 151,578 12.50%
Dividend
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 346,054 351,719 177,281 151,710 142,349 147,769 151,578 12.50%
NOSH 139,600 139,600 139,591 141,785 139,558 139,404 136,557 0.31%
Ratio Analysis
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 25.14% 118.08% 222.27% 2.23% -1.96% -3.26% -17.40% -
ROE 2.74% 9.47% 21.92% 3.98% -3.19% -4.51% -7.77% -
Per Share
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 27.01 20.21 12.53 191.18 165.65 146.59 49.57 -8.30%
EPS 6.79 23.86 27.84 4.26 -3.25 -4.78 -8.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.52 1.27 1.07 1.02 1.06 1.11 12.15%
Adjusted Per Share Value based on latest NOSH - 141,785
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 14.54 10.88 6.74 104.56 89.17 78.82 26.11 -8.01%
EPS 3.66 12.84 14.99 2.33 -1.75 -2.57 -4.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3348 1.3566 0.6838 0.5852 0.5491 0.57 0.5847 12.50%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 30/01/14 31/01/13 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.945 0.66 1.22 0.44 0.16 0.31 0.31 -
P/RPS 3.50 3.27 9.74 0.23 0.10 0.21 0.63 27.73%
P/EPS 13.91 2.77 4.38 10.33 -4.92 -6.49 -3.59 -
EY 7.19 36.15 22.82 9.68 -20.34 -15.42 -27.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.26 0.96 0.41 0.16 0.29 0.28 4.45%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 20/03/14 29/03/13 31/03/11 23/03/10 27/03/09 18/03/08 30/03/07 -
Price 1.00 0.67 0.85 0.32 0.14 0.23 0.37 -
P/RPS 3.70 3.32 6.79 0.17 0.08 0.16 0.75 25.58%
P/EPS 14.72 2.81 3.05 7.51 -4.30 -4.81 -4.29 -
EY 6.79 35.61 32.76 13.31 -23.24 -20.78 -23.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.27 0.67 0.30 0.14 0.22 0.33 2.78%

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