[SAPCRES] YoY TTM Result on 30-Apr-2003 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -5.65%
YoY- -5.65%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,808,962 1,259,916 272,163 411,304 600,063 771,315 572,288 25.39%
PBT 96,209 90,340 14,786 -117,904 -105,021 62,163 15,596 43.02%
Tax -2,939 -5,730 -3,667 -21,858 -27,272 -23,291 -4,393 -7.60%
NP 93,270 84,610 11,119 -139,762 -132,293 38,872 11,203 51.70%
-
NP to SH 59,593 84,610 11,119 -139,762 -132,293 38,872 -10,384 -
-
Tax Rate 3.05% 6.34% 24.80% - - 37.47% 28.17% -
Total Cost 1,715,692 1,175,306 261,044 551,066 732,356 732,443 561,085 24.58%
-
Net Worth 487,215 299,318 177,482 0 213,674 350,269 310,759 9.24%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
Div 13,224 - - - - - 3,781 27.91%
Div Payout % 22.19% - - - - - 0.00% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 487,215 299,318 177,482 0 213,674 350,269 310,759 9.24%
NOSH 885,846 880,349 709,931 75,771 75,771 75,815 76,166 62.01%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.16% 6.72% 4.09% -33.98% -22.05% 5.04% 1.96% -
ROE 12.23% 28.27% 6.26% 0.00% -61.91% 11.10% -3.34% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
RPS 204.21 143.12 38.34 542.82 791.94 1,017.35 751.36 -22.60%
EPS 6.73 9.61 1.57 -184.45 -174.60 51.27 -13.63 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 5.00 -21.08%
NAPS 0.55 0.34 0.25 0.00 2.82 4.62 4.08 -32.57%
Adjusted Per Share Value based on latest NOSH - 75,771
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
RPS 141.62 98.63 21.31 32.20 46.98 60.38 44.80 25.40%
EPS 4.67 6.62 0.87 -10.94 -10.36 3.04 -0.81 -
DPS 1.04 0.00 0.00 0.00 0.00 0.00 0.30 27.69%
NAPS 0.3814 0.2343 0.1389 0.00 0.1673 0.2742 0.2433 9.24%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 31/03/03 29/03/02 - -
Price 0.87 1.04 1.31 3.50 3.50 4.12 0.00 -
P/RPS 0.43 0.73 3.42 0.64 0.44 0.40 0.00 -
P/EPS 12.93 10.82 83.64 -1.90 -2.00 8.04 0.00 -
EY 7.73 9.24 1.20 -52.70 -49.88 12.44 0.00 -
DY 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 3.06 5.24 0.00 1.24 0.89 0.00 -
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 CAGR
Date 22/06/06 23/06/05 - - 27/05/03 31/05/02 24/05/01 -
Price 0.84 1.01 0.00 0.00 3.54 3.88 0.00 -
P/RPS 0.41 0.71 0.00 0.00 0.45 0.38 0.00 -
P/EPS 12.49 10.51 0.00 0.00 -2.03 7.57 0.00 -
EY 8.01 9.52 0.00 0.00 -49.32 13.21 0.00 -
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.97 0.00 0.00 1.26 0.84 0.00 -

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