[SAPRES] QoQ Quarter Result on 2012-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 8,713 9,960 8,995 8,240 5,490 5,478 5,490 36.10% QoQ % -12.52% 10.73% 9.16% 50.09% 0.22% -0.22% - Horiz. % 158.71% 181.42% 163.84% 150.09% 100.00% 99.78% 100.00%
PBT 1,334 1,602 34,782 -3,779 860 1,254 860 34.04% QoQ % -16.73% -95.39% 1,020.40% -539.42% -31.42% 45.81% - Horiz. % 155.12% 186.28% 4,044.42% -439.42% 100.00% 145.81% 100.00%
Tax -8 -123 284 -100 0 0 0 - QoQ % 93.50% -143.31% 384.00% 0.00% 0.00% 0.00% - Horiz. % 8.00% 123.00% -284.00% 100.00% - - -
NP 1,326 1,479 35,066 -3,879 860 1,254 860 33.50% QoQ % -10.34% -95.78% 1,004.00% -551.05% -31.42% 45.81% - Horiz. % 154.19% 171.98% 4,077.44% -451.05% 100.00% 145.81% 100.00%
NP to SH 1,326 1,479 35,066 -3,879 860 1,254 860 33.50% QoQ % -10.34% -95.78% 1,004.00% -551.05% -31.42% 45.81% - Horiz. % 154.19% 171.98% 4,077.44% -451.05% 100.00% 145.81% 100.00%
Tax Rate 0.60 % 7.68 % -0.82 % - % - % - % - % - QoQ % -92.19% 1,036.59% 0.00% 0.00% 0.00% 0.00% - Horiz. % -73.17% -936.59% 100.00% - - - -
Total Cost 7,387 8,481 -26,071 12,119 4,630 4,224 4,630 36.58% QoQ % -12.90% 132.53% -315.12% 161.75% 9.61% -8.77% - Horiz. % 159.55% 183.17% -563.09% 261.75% 100.00% 91.23% 100.00%
Net Worth 339,228 347,604 351,719 316,891 321,079 321,079 352,981 -2.62% QoQ % -2.41% -1.17% 10.99% -1.30% 0.00% -9.04% - Horiz. % 96.10% 98.48% 99.64% 89.78% 90.96% 90.96% 100.00%
Dividend 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 339,228 347,604 351,719 316,891 321,079 321,079 352,981 -2.62% QoQ % -2.41% -1.17% 10.99% -1.30% 0.00% -9.04% - Horiz. % 96.10% 98.48% 99.64% 89.78% 90.96% 90.96% 100.00%
NOSH 139,600 139,600 139,571 139,600 139,600 139,600 139,518 0.04% QoQ % 0.00% 0.02% -0.02% 0.00% 0.00% 0.06% - Horiz. % 100.06% 100.06% 100.04% 100.06% 100.06% 100.06% 100.00%
Ratio Analysis 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 15.22 % 14.85 % 389.84 % -47.08 % 15.66 % 22.89 % 15.66 % -1.88% QoQ % 2.49% -96.19% 928.04% -400.64% -31.59% 46.17% - Horiz. % 97.19% 94.83% 2,489.40% -300.64% 100.00% 146.17% 100.00%
ROE 0.39 % 0.43 % 9.97 % -1.22 % 0.27 % 0.39 % 0.24 % 38.26% QoQ % -9.30% -95.69% 917.21% -551.85% -30.77% 62.50% - Horiz. % 162.50% 179.17% 4,154.17% -508.33% 112.50% 162.50% 100.00%
Per Share 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 6.24 7.13 6.44 5.90 3.93 3.92 3.93 36.14% QoQ % -12.48% 10.71% 9.15% 50.13% 0.26% -0.25% - Horiz. % 158.78% 181.42% 163.87% 150.13% 100.00% 99.75% 100.00%
EPS 0.95 1.06 25.12 -2.78 0.62 0.90 0.62 32.94% QoQ % -10.38% -95.78% 1,003.60% -548.39% -31.11% 45.16% - Horiz. % 153.23% 170.97% 4,051.61% -448.39% 100.00% 145.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.4300 2.4900 2.5200 2.2700 2.3000 2.3000 2.5300 -2.66% QoQ % -2.41% -1.19% 11.01% -1.30% 0.00% -9.09% - Horiz. % 96.05% 98.42% 99.60% 89.72% 90.91% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 6.24 7.13 6.44 5.90 3.93 3.92 3.93 36.14% QoQ % -12.48% 10.71% 9.15% 50.13% 0.26% -0.25% - Horiz. % 158.78% 181.42% 163.87% 150.13% 100.00% 99.75% 100.00%
EPS 0.95 1.06 25.12 -2.78 0.62 0.90 0.62 32.94% QoQ % -10.38% -95.78% 1,003.60% -548.39% -31.11% 45.16% - Horiz. % 153.23% 170.97% 4,051.61% -448.39% 100.00% 145.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.4300 2.4900 2.5195 2.2700 2.3000 2.3000 2.5285 -2.62% QoQ % -2.41% -1.17% 10.99% -1.30% 0.00% -9.04% - Horiz. % 96.10% 98.48% 99.64% 89.78% 90.96% 90.96% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.9650 0.6800 0.6600 0.7500 0.8200 0.8800 0.9200 -
P/RPS 15.46 9.53 10.24 12.71 20.85 22.43 23.38 -24.12% QoQ % 62.22% -6.93% -19.43% -39.04% -7.04% -4.06% - Horiz. % 66.12% 40.76% 43.80% 54.36% 89.18% 95.94% 100.00%
P/EPS 101.59 64.18 2.63 -26.99 133.11 97.96 149.25 -22.64% QoQ % 58.29% 2,340.30% 109.74% -120.28% 35.88% -34.37% - Horiz. % 68.07% 43.00% 1.76% -18.08% 89.19% 65.63% 100.00%
EY 0.98 1.56 38.07 -3.70 0.75 1.02 0.67 28.88% QoQ % -37.18% -95.90% 1,128.92% -593.33% -26.47% 52.24% - Horiz. % 146.27% 232.84% 5,682.09% -552.24% 111.94% 152.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.40 0.27 0.26 0.33 0.36 0.38 0.36 7.28% QoQ % 48.15% 3.85% -21.21% -8.33% -5.26% 5.56% - Horiz. % 111.11% 75.00% 72.22% 91.67% 100.00% 105.56% 100.00%
Price Multiplier on Announcement Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 27/06/13 29/03/13 22/11/12 27/09/12 28/06/12 26/03/12 -
Price 0.9500 0.8700 0.6700 0.7300 0.7800 0.8800 0.9800 -
P/RPS 15.22 12.19 10.40 12.37 19.83 22.43 24.90 -28.00% QoQ % 24.86% 17.21% -15.93% -37.62% -11.59% -9.92% - Horiz. % 61.12% 48.96% 41.77% 49.68% 79.64% 90.08% 100.00%
P/EPS 100.02 82.12 2.67 -26.27 126.61 97.96 158.99 -26.60% QoQ % 21.80% 2,975.66% 110.16% -120.75% 29.25% -38.39% - Horiz. % 62.91% 51.65% 1.68% -16.52% 79.63% 61.61% 100.00%
EY 1.00 1.22 37.50 -3.81 0.79 1.02 0.63 36.11% QoQ % -18.03% -96.75% 1,084.25% -582.28% -22.55% 61.90% - Horiz. % 158.73% 193.65% 5,952.38% -604.76% 125.40% 161.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.39 0.35 0.27 0.32 0.34 0.38 0.39 - QoQ % 11.43% 29.63% -15.62% -5.88% -10.53% -2.56% - Horiz. % 100.00% 89.74% 69.23% 82.05% 87.18% 97.44% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SRB Report to Bursa Q3 FY2013.pdf 
