[SDS] QoQ Quarter Result on 2021-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 60,878 59,435 55,535 43,553 39,760 44,016 44,770 22.81% QoQ % 2.43% 7.02% 27.51% 9.54% -9.67% -1.68% - Horiz. % 135.98% 132.76% 124.05% 97.28% 88.81% 98.32% 100.00%
PBT 5,985 7,537 6,260 691 -385 2,260 3,047 57.04% QoQ % -20.59% 20.40% 805.93% 279.48% -117.04% -25.83% - Horiz. % 196.42% 247.36% 205.45% 22.68% -12.64% 74.17% 100.00%
Tax -1,381 -1,764 -1,535 -57 -144 -1,549 -400 128.95% QoQ % 21.71% -14.92% -2,592.98% 60.42% 90.70% -287.25% - Horiz. % 345.25% 441.00% 383.75% 14.25% 36.00% 387.25% 100.00%
NP 4,604 5,773 4,725 634 -529 711 2,647 44.78% QoQ % -20.25% 22.18% 645.27% 219.85% -174.40% -73.14% - Horiz. % 173.93% 218.10% 178.50% 23.95% -19.98% 26.86% 100.00%
NP to SH 4,522 5,743 4,740 631 -496 784 2,683 41.76% QoQ % -21.26% 21.16% 651.19% 227.22% -163.27% -70.78% - Horiz. % 168.54% 214.05% 176.67% 23.52% -18.49% 29.22% 100.00%
Tax Rate 23.07 % 23.40 % 24.52 % 8.25 % - % 68.54 % 13.13 % 45.76% QoQ % -1.41% -4.57% 197.21% 0.00% 0.00% 422.01% - Horiz. % 175.70% 178.22% 186.75% 62.83% 0.00% 522.01% 100.00%
Total Cost 56,274 53,662 50,810 42,919 40,289 43,305 42,123 21.36% QoQ % 4.87% 5.61% 18.39% 6.53% -6.96% 2.81% - Horiz. % 133.59% 127.39% 120.62% 101.89% 95.65% 102.81% 100.00%
Net Worth 85,223 80,887 77,106 73,048 73,048 73,048 73,048 10.85% QoQ % 5.36% 4.90% 5.56% 0.00% 0.00% 0.00% - Horiz. % 116.67% 110.73% 105.56% 100.00% 100.00% 100.00% 100.00%
Dividend 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 2,022 - - 1,014 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 199.32% 0.00% 0.00% 100.00% - -
Div Payout % - % 35.21 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 85,223 80,887 77,106 73,048 73,048 73,048 73,048 10.85% QoQ % 5.36% 4.90% 5.56% 0.00% 0.00% 0.00% - Horiz. % 116.67% 110.73% 105.56% 100.00% 100.00% 100.00% 100.00%
NOSH 405,824 404,436 405,823 405,823 405,823 405,823 405,823 0.00% QoQ % 0.34% -0.34% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 99.66% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.56 % 9.71 % 8.51 % 1.46 % -1.33 % 1.62 % 5.91 % 17.89% QoQ % -22.14% 14.10% 482.88% 209.77% -182.10% -72.59% - Horiz. % 127.92% 164.30% 143.99% 24.70% -22.50% 27.41% 100.00%
ROE 5.31 % 7.10 % 6.15 % 0.86 % -0.68 % 1.07 % 3.67 % 28.01% QoQ % -25.21% 15.45% 615.12% 226.47% -163.55% -70.84% - Horiz. % 144.69% 193.46% 167.57% 23.43% -18.53% 29.16% 100.00%
Per Share 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.00 14.70 13.68 10.73 9.80 10.85 11.03 22.82% QoQ % 2.04% 7.46% 27.49% 9.49% -9.68% -1.63% - Horiz. % 135.99% 133.27% 124.03% 97.28% 88.85% 98.37% 100.00%
EPS 1.11 1.42 1.17 0.16 -0.12 0.19 0.66 41.56% QoQ % -21.83% 21.37% 631.25% 233.33% -163.16% -71.21% - Horiz. % 168.18% 215.15% 177.27% 24.24% -18.18% 28.79% 100.00%
DPS 0.00 0.50 0.00 0.00 0.25 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 200.00% 0.00% 0.00% 100.00% - -
NAPS 0.2100 0.2000 0.1900 0.1800 0.1800 0.1800 0.1800 10.85% QoQ % 5.00% 5.26% 5.56% 0.00% 0.00% 0.00% - Horiz. % 116.67% 111.11% 105.56% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 409,630 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.86 14.51 13.56 10.63 9.71 10.75 10.93 22.79% QoQ % 2.41% 7.01% 27.56% 9.47% -9.67% -1.65% - Horiz. % 135.96% 132.75% 124.06% 97.26% 88.84% 98.35% 100.00%
EPS 1.10 1.40 1.16 0.15 -0.12 0.19 0.65 42.15% QoQ % -21.43% 20.69% 673.33% 225.00% -163.16% -70.77% - Horiz. % 169.23% 215.38% 178.46% 23.08% -18.46% 29.23% 100.00%
DPS 0.00 0.49 0.00 0.00 0.25 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 196.00% 0.00% 0.00% 100.00% - -
NAPS 0.2080 0.1975 0.1882 0.1783 0.1783 0.1783 0.1783 10.85% QoQ % 5.32% 4.94% 5.55% 0.00% 0.00% 0.00% - Horiz. % 116.66% 110.77% 105.55% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.3850 0.3100 0.2950 0.3350 0.3600 0.3700 0.2450 -
P/RPS 2.57 2.11 2.16 3.12 3.67 3.41 2.22 10.28% QoQ % 21.80% -2.31% -30.77% -14.99% 7.62% 53.60% - Horiz. % 115.77% 95.05% 97.30% 140.54% 165.32% 153.60% 100.00%
P/EPS 34.55 21.83 25.26 215.45 -294.55 191.52 37.06 -4.58% QoQ % 58.27% -13.58% -88.28% 173.15% -253.80% 416.78% - Horiz. % 93.23% 58.90% 68.16% 581.35% -794.79% 516.78% 100.00%
EY 2.89 4.58 3.96 0.46 -0.34 0.52 2.70 4.65% QoQ % -36.90% 15.66% 760.87% 235.29% -165.38% -80.74% - Horiz. % 107.04% 169.63% 146.67% 17.04% -12.59% 19.26% 100.00%
DY 0.00 1.61 0.00 0.00 0.69 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 233.33% 0.00% 0.00% 100.00% - -
P/NAPS 1.83 1.55 1.55 1.86 2.00 2.06 1.36 21.95% QoQ % 18.06% 0.00% -16.67% -7.00% -2.91% 51.47% - Horiz. % 134.56% 113.97% 113.97% 136.76% 147.06% 151.47% 100.00%
Price Multiplier on Announcement Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 25/02/22 29/11/21 27/08/21 - 26/02/21 -
Price 0.4800 0.3800 0.3200 0.2550 0.3600 0.3900 0.2850 -
P/RPS 3.20 2.59 2.34 2.38 3.67 3.60 2.58 15.48% QoQ % 23.55% 10.68% -1.68% -35.15% 1.94% 39.53% - Horiz. % 124.03% 100.39% 90.70% 92.25% 142.25% 139.53% 100.00%
P/EPS 43.08 26.76 27.40 164.00 -294.55 201.88 43.11 -0.05% QoQ % 60.99% -2.34% -83.29% 155.68% -245.90% 368.29% - Horiz. % 99.93% 62.07% 63.56% 380.42% -683.25% 468.29% 100.00%
EY 2.32 3.74 3.65 0.61 -0.34 0.50 2.32 - QoQ % -37.97% 2.47% 498.36% 279.41% -168.00% -78.45% - Horiz. % 100.00% 161.21% 157.33% 26.29% -14.66% 21.55% 100.00%
DY 0.00 1.32 0.00 0.00 0.69 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 191.30% 0.00% 0.00% 100.00% - -
P/NAPS 2.29 1.90 1.68 1.42 2.00 2.17 1.58 28.16% QoQ % 20.53% 13.10% 18.31% -29.00% -7.83% 37.34% - Horiz. % 144.94% 120.25% 106.33% 89.87% 126.58% 137.34% 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 - Q2 FY2022 REPORT 30.9.2021.pdf 
