[SAPRES] YoY TTM Result on 31-Oct-2003 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 32.56%
YoY- 68.41%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 43,778 40,213 41,595 23,126 82,931 84,408 133,298 -16.93%
PBT -7,640 613 12,989 -22,418 -95,555 98,199 -12,895 -8.35%
Tax -2,063 83 2,538 -7,195 1,804 4,846 13,928 -
NP -9,703 696 15,527 -29,613 -93,751 103,045 1,033 -
-
NP to SH -9,528 696 15,527 -29,613 -93,751 92,362 -15,678 -7.96%
-
Tax Rate - -13.54% -19.54% - - -4.93% - -
Total Cost 53,481 39,517 26,068 52,739 176,682 -18,637 132,265 -14.00%
-
Net Worth 157,373 138,076 170,046 160,665 256,927 346,684 231,608 -6.23%
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 157,373 138,076 170,046 160,665 256,927 346,684 231,608 -6.23%
NOSH 139,268 138,076 139,382 139,709 139,634 139,230 139,523 -0.03%
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 -22.16% 1.73% 37.33% -128.05% -113.05% 122.08% 0.77% -
ROE -6.05% 0.50% 9.13% -18.43% -36.49% 26.64% -6.77% -
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 31.43 29.12 29.84 16.55 59.39 60.62 95.54 -16.90%
EPS -6.84 0.50 11.14 -21.20 -67.14 66.34 -11.24 -7.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.00 1.22 1.15 1.84 2.49 1.66 -6.20%
Adjusted Per Share Value based on latest NOSH - 139,709
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 19.95 18.32 18.95 10.54 37.79 38.46 60.74 -16.92%
EPS -4.34 0.32 7.07 -13.49 -42.72 42.08 -7.14 -7.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7171 0.6291 0.7748 0.7321 1.1707 1.5797 1.0553 -6.23%
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 0.32 0.38 0.79 2.15 0.80 1.40 2.76 -
P/RPS 1.02 1.30 2.65 12.99 1.35 2.31 2.89 -15.92%
P/EPS -4.68 75.39 7.09 -10.14 -1.19 2.11 -24.56 -24.13%
EY -21.38 1.33 14.10 -9.86 -83.93 47.38 -4.07 31.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.38 0.65 1.87 0.43 0.56 1.66 -25.65%
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 19/12/06 01/12/05 15/12/04 30/12/03 28/11/02 13/12/01 21/12/00 -
Price 0.30 0.37 0.84 1.91 0.74 1.55 2.08 -
P/RPS 0.95 1.27 2.81 11.54 1.25 2.56 2.18 -12.92%
P/EPS -4.39 73.40 7.54 -9.01 -1.10 2.34 -18.51 -21.31%
EY -22.80 1.36 13.26 -11.10 -90.73 42.80 -5.40 27.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.37 0.69 1.66 0.40 0.62 1.25 -22.53%

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