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

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
16-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -428.82%
YoY- -115.89%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND'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 138,338 177,026 163,828 124,926 104,729 119,577 115,918 2.98%
PBT -62,200 1,936 19,145 13 6,391 12,554 9,096 -
Tax -889 -1,406 -6,394 -1,131 644 -3,441 -832 1.11%
NP -63,089 530 12,751 -1,118 7,035 9,113 8,264 -
-
NP to SH -50,957 2,050 12,315 -1,118 7,035 9,113 6,777 -
-
Tax Rate - 72.62% 33.40% 8,700.00% -10.08% 27.41% 9.15% -
Total Cost 201,427 176,496 151,077 126,044 97,694 110,464 107,654 11.00%
-
Net Worth 0 112,185 100,826 87,223 91,888 87,288 80,799 -
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - 3,628 5,191 - 2,082 2,000 1,796 -
Div Payout % - 177.01% 42.15% - 29.60% 21.95% 26.51% -
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 0 112,185 100,826 87,223 91,888 87,288 80,799 -
NOSH 72,797 72,847 72,537 65,581 42,150 41,565 40,000 10.48%
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 -45.60% 0.30% 7.78% -0.89% 6.72% 7.62% 7.13% -
ROE 0.00% 1.83% 12.21% -1.28% 7.66% 10.44% 8.39% -
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 190.03 243.01 225.85 190.49 248.46 287.68 289.80 -6.78%
EPS -70.00 2.81 16.98 -1.70 16.69 21.92 16.94 -
DPS 0.00 5.00 7.16 0.00 5.00 4.81 4.50 -
NAPS 0.00 1.54 1.39 1.33 2.18 2.10 2.02 -
Adjusted Per Share Value based on latest NOSH - 65,581
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 190.03 243.18 225.05 171.61 143.86 164.26 159.23 2.98%
EPS -70.00 2.82 16.92 -1.54 9.66 12.52 9.31 -
DPS 0.00 4.98 7.13 0.00 2.86 2.75 2.47 -
NAPS 0.00 1.5411 1.385 1.1982 1.2623 1.1991 1.1099 -
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 0.49 0.58 0.87 0.86 2.01 1.40 1.40 -
P/RPS 0.26 0.24 0.39 0.45 0.81 0.49 0.48 -9.70%
P/EPS -0.70 20.61 5.12 -50.45 12.04 6.39 8.26 -
EY -142.85 4.85 19.51 -1.98 8.30 15.66 12.10 -
DY 0.00 8.62 8.23 0.00 2.49 3.44 3.21 -
P/NAPS 0.00 0.38 0.63 0.65 0.92 0.67 0.69 -
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 19/12/07 20/12/06 24/01/06 16/12/04 16/12/03 29/11/02 12/12/01 -
Price 0.43 0.57 0.70 0.75 1.25 1.43 1.66 -
P/RPS 0.23 0.23 0.31 0.39 0.50 0.50 0.57 -14.03%
P/EPS -0.61 20.26 4.12 -43.99 7.49 6.52 9.80 -
EY -162.79 4.94 24.25 -2.27 13.35 15.33 10.21 -
DY 0.00 8.77 10.22 0.00 4.00 3.36 2.71 -
P/NAPS 0.00 0.37 0.50 0.56 0.57 0.68 0.82 -

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