[SAPRES] QoQ Annualized Quarter Result on 2022-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 55,708 53,604 51,092 46,960 45,171 45,693 45,700 14.07% QoQ % 3.93% 4.92% 8.80% 3.96% -1.14% -0.01% - Horiz. % 121.90% 117.30% 111.80% 102.76% 98.84% 99.99% 100.00%
PBT 72,681 -27,032 -73,478 -116,360 -275,890 -213,753 -44,964 - QoQ % 368.87% 63.21% 36.85% 57.82% -29.07% -375.39% - Horiz. % -161.64% 60.12% 163.42% 258.78% 613.58% 475.39% 100.00%
Tax 0 0 0 0 4,044 -893 -1,340 - QoQ % 0.00% 0.00% 0.00% 0.00% 552.69% 33.33% - Horiz. % -0.00% -0.00% -0.00% -0.00% -301.79% 66.67% 100.00%
NP 72,681 -27,032 -73,478 -116,360 -271,846 -214,646 -46,304 - QoQ % 368.87% 63.21% 36.85% 57.20% -26.65% -363.56% - Horiz. % -156.96% 58.38% 158.69% 251.30% 587.09% 463.56% 100.00%
NP to SH 72,771 -26,978 -73,478 -116,404 -270,503 -214,118 -45,768 - QoQ % 369.74% 63.28% 36.88% 56.97% -26.33% -367.83% - Horiz. % -159.00% 58.95% 160.54% 254.33% 591.03% 467.83% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost -16,973 80,636 124,570 163,320 317,017 260,339 92,004 - QoQ % -121.05% -35.27% -23.73% -48.48% 21.77% 182.97% - Horiz. % -18.45% 87.64% 135.40% 177.51% 344.57% 282.97% 100.00%
Net Worth 210,795 118,660 101,908 108,887 131,223 241,508 379,712 -32.38% QoQ % 77.65% 16.44% -6.41% -17.02% -45.66% -36.40% - Horiz. % 55.51% 31.25% 26.84% 28.68% 34.56% 63.60% 100.00%
Dividend 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 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 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 210,795 118,660 101,908 108,887 131,223 241,508 379,712 -32.38% QoQ % 77.65% 16.44% -6.41% -17.02% -45.66% -36.40% - Horiz. % 55.51% 31.25% 26.84% 28.68% 34.56% 63.60% 100.00%
NOSH 139,600 139,600 139,600 139,600 139,600 139,600 139,600 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 130.47 % -50.43 % -143.82 % -247.79 % -601.82 % -469.75 % -101.32 % - QoQ % 358.72% 64.94% 41.96% 58.83% -28.11% -363.63% - Horiz. % -128.77% 49.77% 141.95% 244.56% 593.98% 463.63% 100.00%
ROE 34.52 % -22.74 % -72.10 % -106.90 % -206.14 % -88.66 % -12.05 % - QoQ % 251.80% 68.46% 32.55% 48.14% -132.51% -635.77% - Horiz. % -286.47% 188.71% 598.34% 887.14% 1,710.71% 735.77% 100.00%
Per Share 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 39.91 38.40 36.60 33.64 32.36 32.73 32.74 14.07% QoQ % 3.93% 4.92% 8.80% 3.96% -1.13% -0.03% - Horiz. % 121.90% 117.29% 111.79% 102.75% 98.84% 99.97% 100.00%
EPS 52.13 -19.32 -52.66 -83.40 -193.77 -153.39 -32.78 - QoQ % 369.82% 63.31% 36.86% 56.96% -26.33% -367.94% - Horiz. % -159.03% 58.94% 160.65% 254.42% 591.12% 467.94% 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 1.5100 0.8500 0.7300 0.7800 0.9400 1.7300 2.7200 -32.38% QoQ % 77.65% 16.44% -6.41% -17.02% -45.66% -36.40% - Horiz. % 55.51% 31.25% 26.84% 28.68% 34.56% 63.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 39.91 38.40 36.60 33.64 32.36 32.73 32.74 14.07% QoQ % 3.93% 4.92% 8.80% 3.96% -1.13% -0.03% - Horiz. % 121.90% 117.29% 111.79% 102.75% 98.84% 99.97% 100.00%
EPS 52.13 -19.32 -52.66 -83.40 -193.77 -153.39 -32.78 - QoQ % 369.82% 63.31% 36.86% 56.96% -26.33% -367.94% - Horiz. % -159.03% 58.94% 160.65% 254.42% 591.12% 467.94% 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 1.5100 0.8500 0.7300 0.7800 0.9400 1.7300 2.7200 -32.38% QoQ % 77.65% 16.44% -6.41% -17.02% -45.66% -36.40% - Horiz. % 55.51% 31.25% 26.84% 28.68% 34.56% 63.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.3750 0.2400 0.2500 0.3200 0.4300 0.4650 0.5100 -
P/RPS 0.94 0.63 0.68 0.95 1.33 1.42 1.56 -28.59% QoQ % 49.21% -7.35% -28.42% -28.57% -6.34% -8.97% - Horiz. % 60.26% 40.38% 43.59% 60.90% 85.26% 91.03% 100.00%
P/EPS 0.72 -1.24 -0.47 -0.38 -0.22 -0.30 -1.56 - QoQ % 158.06% -163.83% -23.68% -72.73% 26.67% 80.77% - Horiz. % -46.15% 79.49% 30.13% 24.36% 14.10% 19.23% 100.00%
EY 139.01 -80.52 -210.54 -260.57 -450.63 -329.85 -64.28 - QoQ % 272.64% 61.76% 19.20% 42.18% -36.62% -413.15% - Horiz. % -216.26% 125.26% 327.54% 405.37% 701.04% 513.15% 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 0.25 0.28 0.34 0.41 0.46 0.27 0.19 20.02% QoQ % -10.71% -17.65% -17.07% -10.87% 70.37% 42.11% - Horiz. % 131.58% 147.37% 178.95% 215.79% 242.11% 142.11% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date - 30/11/22 29/09/22 30/06/22 31/03/22 26/11/21 29/09/21 -
Price 0.4900 0.2400 0.2550 0.2550 0.3600 0.4500 0.4700 -
P/RPS 1.23 0.63 0.70 0.76 1.11 1.37 1.44 -9.95% QoQ % 95.24% -10.00% -7.89% -31.53% -18.98% -4.86% - Horiz. % 85.42% 43.75% 48.61% 52.78% 77.08% 95.14% 100.00%
P/EPS 0.94 -1.24 -0.48 -0.31 -0.19 -0.29 -1.43 - QoQ % 175.81% -158.33% -54.84% -63.16% 34.48% 79.72% - Horiz. % -65.73% 86.71% 33.57% 21.68% 13.29% 20.28% 100.00%
EY 106.38 -80.52 -206.41 -327.00 -538.25 -340.84 -69.76 - QoQ % 232.12% 60.99% 36.88% 39.25% -57.92% -388.59% - Horiz. % -152.49% 115.42% 295.89% 468.75% 771.57% 488.59% 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 0.32 0.28 0.35 0.33 0.38 0.26 0.17 52.28% QoQ % 14.29% -20.00% 6.06% -13.16% 46.15% 52.94% - Horiz. % 188.24% 164.71% 205.88% 194.12% 223.53% 152.94% 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 Q1 Financial Results ended 30 April 2022.pdf 
