[SAPRES] YoY TTM Result on 31-Jul-2013 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 1.39%
YoY- 1893.67%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Revenue 50,903 40,784 38,504 35,908 21,610 18,942 20,612 22.24%
PBT -5,710 21,166 9,909 33,939 1,705 163,572 135,956 -
Tax 11,778 -208 450 53 0 9,146 1,367 61.35%
NP 6,068 20,958 10,359 33,992 1,705 172,718 137,323 -49.99%
-
NP to SH 6,068 20,958 10,359 33,992 1,705 172,718 137,323 -49.99%
-
Tax Rate - 0.98% -4.54% -0.16% 0.00% -5.59% -1.01% -
Total Cost 44,835 19,826 28,145 1,916 19,905 -153,776 -116,711 -
-
Net Worth 369,425 370,184 349,000 339,228 321,079 315,692 352,981 1.01%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Div 20,286 - - - - - - -
Div Payout % 334.33% - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Net Worth 369,425 370,184 349,000 339,228 321,079 315,692 352,981 1.01%
NOSH 139,600 139,600 139,600 139,600 139,600 139,686 139,600 0.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
NP Margin 11.92% 51.39% 26.90% 94.66% 7.89% 911.83% 666.23% -
ROE 1.64% 5.66% 2.97% 10.02% 0.53% 54.71% 38.90% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
RPS 36.38 28.98 27.58 25.72 15.48 13.56 14.77 22.17%
EPS 4.34 14.89 7.42 24.35 1.22 123.65 98.43 -50.01%
DPS 14.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.63 2.50 2.43 2.30 2.26 2.53 0.94%
Adjusted Per Share Value based on latest NOSH - 139,600
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
RPS 19.63 15.73 14.85 13.85 8.34 7.31 7.95 22.23%
EPS 2.34 8.08 4.00 13.11 0.66 66.62 52.97 -49.99%
DPS 7.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4249 1.4279 1.3462 1.3085 1.2385 1.2177 1.3615 1.01%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 31/01/12 -
Price 1.03 0.845 1.11 0.965 0.82 1.03 0.92 -
P/RPS 2.83 2.92 4.02 3.75 5.30 7.60 6.23 -16.07%
P/EPS 23.75 5.68 14.96 3.96 67.14 0.83 0.93 105.40%
EY 4.21 17.62 6.69 25.23 1.49 120.05 106.99 -51.26%
DY 14.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.32 0.44 0.40 0.36 0.46 0.36 1.79%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Date 29/09/16 21/09/15 23/09/14 27/09/13 27/09/12 15/09/11 26/03/12 -
Price 1.02 0.905 1.00 0.95 0.78 0.82 0.98 -
P/RPS 2.80 3.12 3.63 3.69 5.04 6.05 6.63 -17.42%
P/EPS 23.52 6.08 13.48 3.90 63.86 0.66 1.00 101.68%
EY 4.25 16.45 7.42 25.63 1.57 150.79 100.44 -50.47%
DY 14.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.40 0.39 0.34 0.36 0.39 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