[SAPCRES] YoY TTM Result on 31-Jul-2004 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
22-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 175.14%
YoY- 402.57%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Revenue 2,060,989 1,687,806 1,474,857 415,199 336,441 481,371 763,990 21.53%
PBT 56,969 85,539 94,638 42,894 -3,981 -95,131 61,404 -1.46%
Tax -10,050 -1,366 -9,078 -12,301 -6,130 -12,580 -20,766 -13.29%
NP 46,919 84,173 85,560 30,593 -10,111 -107,711 40,638 2.86%
-
NP to SH -9,696 46,391 85,560 30,593 -10,111 -107,711 40,638 -
-
Tax Rate 17.64% 1.60% 9.59% 28.68% - - 33.82% -
Total Cost 2,014,070 1,603,633 1,389,297 384,606 346,552 589,082 723,352 22.29%
-
Net Worth 685,116 497,393 316,604 244,582 0 217,274 355,269 13.77%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Div 17,696 13,224 - - - - - -
Div Payout % 0.00% 28.51% - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Net Worth 685,116 497,393 316,604 244,582 0 217,274 355,269 13.77%
NOSH 1,038,055 888,202 879,458 843,389 75,705 75,705 75,750 67.28%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
NP Margin 2.28% 4.99% 5.80% 7.37% -3.01% -22.38% 5.32% -
ROE -1.42% 9.33% 27.02% 12.51% 0.00% -49.57% 11.44% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
RPS 198.54 190.02 167.70 49.23 444.41 635.85 1,008.56 -27.34%
EPS -0.93 5.22 9.73 3.63 -13.36 -142.28 53.65 -
DPS 1.70 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.56 0.36 0.29 0.00 2.87 4.69 -31.98%
Adjusted Per Share Value based on latest NOSH - 843,389
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
RPS 161.35 132.13 115.46 32.50 26.34 37.68 59.81 21.53%
EPS -0.76 3.63 6.70 2.39 -0.79 -8.43 3.18 -
DPS 1.39 1.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5363 0.3894 0.2479 0.1915 0.00 0.1701 0.2781 13.77%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 30/06/03 28/06/02 -
Price 2.54 0.79 1.07 1.17 6.80 5.20 3.60 -
P/RPS 1.28 0.42 0.64 2.38 1.53 0.82 0.36 28.31%
P/EPS -271.93 15.13 11.00 32.25 -50.91 -3.65 6.71 -
EY -0.37 6.61 9.09 3.10 -1.96 -27.36 14.90 -
DY 0.67 1.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.85 1.41 2.97 4.03 0.00 1.81 0.77 37.20%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Date 20/09/07 27/09/06 19/09/05 - - - 27/08/02 -
Price 1.89 0.77 0.99 0.00 0.00 0.00 3.54 -
P/RPS 0.95 0.41 0.59 0.00 0.00 0.00 0.35 21.68%
P/EPS -202.34 14.74 10.18 0.00 0.00 0.00 6.60 -
EY -0.49 6.78 9.83 0.00 0.00 0.00 15.15 -
DY 0.90 1.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 1.38 2.75 0.00 0.00 0.00 0.75 30.09%

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