[SAPRES] YoY TTM Result on 31-Oct-2008 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
19-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 8.59%
YoY- 56.45%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 19,474 79,118 256,008 233,591 183,256 43,778 40,213 -11.37%
PBT 146,861 22,619 10,745 -4,243 -7,107 -7,640 613 149.11%
Tax 11,522 -6,069 -7,344 772 -863 -2,063 83 127.46%
NP 158,383 16,550 3,401 -3,471 -7,970 -9,703 696 146.98%
-
NP to SH 158,383 16,550 3,401 -3,471 -7,970 -9,528 696 146.98%
-
Tax Rate -7.85% 26.83% 68.35% - - - -13.54% -
Total Cost -138,909 62,568 252,607 237,062 191,226 53,481 39,517 -
-
Net Worth 313,763 166,116 149,156 146,899 150,429 157,373 138,076 14.65%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 313,763 166,116 149,156 146,899 150,429 157,373 138,076 14.65%
NOSH 139,450 139,594 139,398 141,249 140,588 139,268 138,076 0.16%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 813.30% 20.92% 1.33% -1.49% -4.35% -22.16% 1.73% -
ROE 50.48% 9.96% 2.28% -2.36% -5.30% -6.05% 0.50% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 13.96 56.68 183.65 165.37 130.35 31.43 29.12 -11.52%
EPS 113.58 11.86 2.44 -2.46 -5.67 -6.84 0.50 146.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 1.19 1.07 1.04 1.07 1.13 1.00 14.46%
Adjusted Per Share Value based on latest NOSH - 141,249
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 8.87 36.05 116.65 106.43 83.50 19.95 18.32 -11.38%
EPS 72.17 7.54 1.55 -1.58 -3.63 -4.34 0.32 146.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4297 0.7569 0.6796 0.6693 0.6854 0.7171 0.6291 14.65%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.94 1.02 0.30 0.14 0.47 0.32 0.38 -
P/RPS 6.73 1.80 0.16 0.08 0.36 1.02 1.30 31.50%
P/EPS 0.83 8.60 12.30 -5.70 -8.29 -4.68 75.39 -52.81%
EY 120.83 11.62 8.13 -17.55 -12.06 -21.38 1.33 111.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.86 0.28 0.13 0.44 0.28 0.38 1.68%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 29/11/11 10/12/10 17/12/09 19/12/08 10/12/07 19/12/06 01/12/05 -
Price 0.90 1.46 0.29 0.17 0.40 0.30 0.37 -
P/RPS 6.44 2.58 0.16 0.10 0.31 0.95 1.27 31.05%
P/EPS 0.79 12.31 11.89 -6.92 -7.06 -4.39 73.40 -52.99%
EY 126.20 8.12 8.41 -14.45 -14.17 -22.80 1.36 112.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 1.23 0.27 0.16 0.37 0.27 0.37 1.30%

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