[SDS] QoQ Quarter Result on 2019-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 47,540 48,558 50,063 45,359 - - - - QoQ % -2.10% -3.01% 10.37% 0.00% 0.00% 0.00% - Horiz. % 104.81% 107.05% 110.37% 100.00% - - -
PBT 704 635 2,292 1,366 - - - - QoQ % 10.87% -72.29% 67.79% 0.00% 0.00% 0.00% - Horiz. % 51.54% 46.49% 167.79% 100.00% - - -
Tax 545 -542 -532 -257 - - - - QoQ % 200.55% -1.88% -107.00% 0.00% 0.00% 0.00% - Horiz. % -212.06% 210.89% 207.00% 100.00% - - -
NP 1,249 93 1,760 1,109 - - - - QoQ % 1,243.01% -94.72% 58.70% 0.00% 0.00% 0.00% - Horiz. % 112.62% 8.39% 158.70% 100.00% - - -
NP to SH 1,229 58 1,691 1,079 - - - - QoQ % 2,018.97% -96.57% 56.72% 0.00% 0.00% 0.00% - Horiz. % 113.90% 5.38% 156.72% 100.00% - - -
Tax Rate -77.41 % 85.35 % 23.21 % 18.81 % - % - % - % - QoQ % -190.70% 267.73% 23.39% 0.00% 0.00% 0.00% - Horiz. % -411.54% 453.75% 123.39% 100.00% - - -
Total Cost 46,291 48,465 48,303 44,250 - - - - QoQ % -4.49% 0.34% 9.16% 0.00% 0.00% 0.00% - Horiz. % 104.61% 109.53% 109.16% 100.00% - - -
Net Worth 64,931 63,843 42,213 38,963 - - - - QoQ % 1.70% 51.24% 8.34% 0.00% 0.00% 0.00% - Horiz. % 166.65% 163.85% 108.34% 100.00% - - -
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 64,931 63,843 42,213 38,963 - - - - QoQ % 1.70% 51.24% 8.34% 0.00% 0.00% 0.00% - Horiz. % 166.65% 163.85% 108.34% 100.00% - - -
NOSH 405,823 399,022 301,527 301,527 - - - - QoQ % 1.70% 32.33% 0.00% 0.00% 0.00% 0.00% - Horiz. % 134.59% 132.33% 100.00% 100.00% - - -
Ratio Analysis 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2.63 % 0.19 % 3.52 % 2.44 % - % - % - % - QoQ % 1,284.21% -94.60% 44.26% 0.00% 0.00% 0.00% - Horiz. % 107.79% 7.79% 144.26% 100.00% - - -
ROE 1.89 % 0.09 % 4.01 % 2.77 % - % - % - % - QoQ % 2,000.00% -97.76% 44.77% 0.00% 0.00% 0.00% - Horiz. % 68.23% 3.25% 144.77% 100.00% - - -
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 11.71 12.17 16.60 15.13 - - - - QoQ % -3.78% -26.69% 9.72% 0.00% 0.00% 0.00% - Horiz. % 77.40% 80.44% 109.72% 100.00% - - -
EPS 0.31 0.01 0.56 0.36 - - - - QoQ % 3,000.00% -98.21% 55.56% 0.00% 0.00% 0.00% - Horiz. % 86.11% 2.78% 155.56% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1600 0.1600 0.1400 0.1300 - - - - QoQ % 0.00% 14.29% 7.69% 0.00% 0.00% 0.00% - Horiz. % 123.08% 123.08% 107.69% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 409,630 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 11.61 11.85 12.22 11.07 - - - - QoQ % -2.03% -3.03% 10.39% 0.00% 0.00% 0.00% - Horiz. % 104.88% 107.05% 110.39% 100.00% - - -
EPS 0.30 0.01 0.41 0.26 - - - - QoQ % 2,900.00% -97.56% 57.69% 0.00% 0.00% 0.00% - Horiz. % 115.38% 3.85% 157.69% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1585 0.1559 0.1031 0.0951 - - - - QoQ % 1.67% 51.21% 8.41% 0.00% 0.00% 0.00% - Horiz. % 166.67% 163.93% 108.41% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 - - - - - -
Price 0.1250 0.2200 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.07 1.81 0.00 0.00 0.00 0.00 0.00 - QoQ % -40.88% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 59.12% 100.00% - - - - -
P/EPS 41.28 1,513.53 0.00 0.00 0.00 0.00 0.00 - QoQ % -97.27% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 2.73% 100.00% - - - - -
EY 2.42 0.07 0.00 0.00 0.00 0.00 0.00 - QoQ % 3,357.14% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 3,457.14% 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 0.78 1.38 0.00 0.00 0.00 0.00 0.00 - QoQ % -43.48% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 56.52% 100.00% - - - - -
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 24/02/20 27/11/19 - - - - -
Price 0.2300 0.2150 0.2250 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.96 1.77 1.36 0.00 0.00 0.00 0.00 - QoQ % 10.73% 30.15% 0.00% 0.00% 0.00% 0.00% - Horiz. % 144.12% 130.15% 100.00% - - - -
P/EPS 75.95 1,479.13 40.12 0.00 0.00 0.00 0.00 - QoQ % -94.87% 3,586.76% 0.00% 0.00% 0.00% 0.00% - Horiz. % 189.31% 3,686.76% 100.00% - - - -
EY 1.32 0.07 2.49 0.00 0.00 0.00 0.00 - QoQ % 1,785.71% -97.19% 0.00% 0.00% 0.00% 0.00% - Horiz. % 53.01% 2.81% 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 1.44 1.34 1.61 0.00 0.00 0.00 0.00 - QoQ % 7.46% -16.77% 0.00% 0.00% 0.00% 0.00% - Horiz. % 89.44% 83.23% 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
SDS - Q1 Quarterly Financial Report.pdf 
