[SAPRES] YoY TTM Result on 31-Oct-2004 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
15-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 61.87%
YoY- 152.43%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 183,256 43,778 40,213 41,595 23,126 82,931 84,408 13.78%
PBT -7,107 -7,640 613 12,989 -22,418 -95,555 98,199 -
Tax -863 -2,063 83 2,538 -7,195 1,804 4,846 -
NP -7,970 -9,703 696 15,527 -29,613 -93,751 103,045 -
-
NP to SH -7,970 -9,528 696 15,527 -29,613 -93,751 92,362 -
-
Tax Rate - - -13.54% -19.54% - - -4.93% -
Total Cost 191,226 53,481 39,517 26,068 52,739 176,682 -18,637 -
-
Net Worth 150,429 157,373 138,076 170,046 160,665 256,927 346,684 -12.98%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 150,429 157,373 138,076 170,046 160,665 256,927 346,684 -12.98%
NOSH 140,588 139,268 138,076 139,382 139,709 139,634 139,230 0.16%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin -4.35% -22.16% 1.73% 37.33% -128.05% -113.05% 122.08% -
ROE -5.30% -6.05% 0.50% 9.13% -18.43% -36.49% 26.64% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 130.35 31.43 29.12 29.84 16.55 59.39 60.62 13.60%
EPS -5.67 -6.84 0.50 11.14 -21.20 -67.14 66.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.13 1.00 1.22 1.15 1.84 2.49 -13.12%
Adjusted Per Share Value based on latest NOSH - 139,382
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 70.69 16.89 15.51 16.04 8.92 31.99 32.56 13.78%
EPS -3.07 -3.68 0.27 5.99 -11.42 -36.16 35.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5802 0.607 0.5326 0.6559 0.6197 0.991 1.3372 -12.98%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.47 0.32 0.38 0.79 2.15 0.80 1.40 -
P/RPS 0.36 1.02 1.30 2.65 12.99 1.35 2.31 -26.63%
P/EPS -8.29 -4.68 75.39 7.09 -10.14 -1.19 2.11 -
EY -12.06 -21.38 1.33 14.10 -9.86 -83.93 47.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.28 0.38 0.65 1.87 0.43 0.56 -3.93%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 10/12/07 19/12/06 01/12/05 15/12/04 30/12/03 28/11/02 13/12/01 -
Price 0.40 0.30 0.37 0.84 1.91 0.74 1.55 -
P/RPS 0.31 0.95 1.27 2.81 11.54 1.25 2.56 -29.65%
P/EPS -7.06 -4.39 73.40 7.54 -9.01 -1.10 2.34 -
EY -14.17 -22.80 1.36 13.26 -11.10 -90.73 42.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.27 0.37 0.69 1.66 0.40 0.62 -8.24%

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