[SAPRES] YoY TTM Result on 31-Oct-2007 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
10-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 24.04%
YoY- 16.35%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 79,118 256,008 233,591 183,256 43,778 40,213 41,595 11.30%
PBT 22,619 10,745 -4,243 -7,107 -7,640 613 12,989 9.68%
Tax -6,069 -7,344 772 -863 -2,063 83 2,538 -
NP 16,550 3,401 -3,471 -7,970 -9,703 696 15,527 1.06%
-
NP to SH 16,550 3,401 -3,471 -7,970 -9,528 696 15,527 1.06%
-
Tax Rate 26.83% 68.35% - - - -13.54% -19.54% -
Total Cost 62,568 252,607 237,062 191,226 53,481 39,517 26,068 15.70%
-
Net Worth 166,116 149,156 146,899 150,429 157,373 138,076 170,046 -0.38%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 166,116 149,156 146,899 150,429 157,373 138,076 170,046 -0.38%
NOSH 139,594 139,398 141,249 140,588 139,268 138,076 139,382 0.02%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 20.92% 1.33% -1.49% -4.35% -22.16% 1.73% 37.33% -
ROE 9.96% 2.28% -2.36% -5.30% -6.05% 0.50% 9.13% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 56.68 183.65 165.37 130.35 31.43 29.12 29.84 11.28%
EPS 11.86 2.44 -2.46 -5.67 -6.84 0.50 11.14 1.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.07 1.04 1.07 1.13 1.00 1.22 -0.41%
Adjusted Per Share Value based on latest NOSH - 140,588
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 56.67 183.39 167.33 131.27 31.36 28.81 29.80 11.30%
EPS 11.86 2.44 -2.49 -5.71 -6.83 0.50 11.12 1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1899 1.0685 1.0523 1.0776 1.1273 0.9891 1.2181 -0.38%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.02 0.30 0.14 0.47 0.32 0.38 0.79 -
P/RPS 1.80 0.16 0.08 0.36 1.02 1.30 2.65 -6.24%
P/EPS 8.60 12.30 -5.70 -8.29 -4.68 75.39 7.09 3.26%
EY 11.62 8.13 -17.55 -12.06 -21.38 1.33 14.10 -3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.28 0.13 0.44 0.28 0.38 0.65 4.77%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 10/12/10 17/12/09 19/12/08 10/12/07 19/12/06 01/12/05 15/12/04 -
Price 1.46 0.29 0.17 0.40 0.30 0.37 0.84 -
P/RPS 2.58 0.16 0.10 0.31 0.95 1.27 2.81 -1.41%
P/EPS 12.31 11.89 -6.92 -7.06 -4.39 73.40 7.54 8.50%
EY 8.12 8.41 -14.45 -14.17 -22.80 1.36 13.26 -7.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.27 0.16 0.37 0.27 0.37 0.69 10.10%

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