[SAPRES] QoQ Quarter Result on 2013-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 10,213 8,805 8,713 9,960 8,995 8,240 5,490 51.09% QoQ % 15.99% 1.06% -12.52% 10.73% 9.16% 50.09% - Horiz. % 186.03% 160.38% 158.71% 181.42% 163.84% 150.09% 100.00%
PBT 4,413 1,527 1,334 1,602 34,782 -3,779 860 196.62% QoQ % 189.00% 14.47% -16.73% -95.39% 1,020.40% -539.42% - Horiz. % 513.14% 177.56% 155.12% 186.28% 4,044.42% -439.42% 100.00%
Tax 698 34 -8 -123 284 -100 0 - QoQ % 1,952.94% 525.00% 93.50% -143.31% 384.00% 0.00% - Horiz. % -698.00% -34.00% 8.00% 123.00% -284.00% 100.00% -
NP 5,111 1,561 1,326 1,479 35,066 -3,879 860 227.04% QoQ % 227.42% 17.72% -10.34% -95.78% 1,004.00% -551.05% - Horiz. % 594.30% 181.51% 154.19% 171.98% 4,077.44% -451.05% 100.00%
NP to SH 5,111 1,561 1,326 1,479 35,066 -3,879 860 227.04% QoQ % 227.42% 17.72% -10.34% -95.78% 1,004.00% -551.05% - Horiz. % 594.30% 181.51% 154.19% 171.98% 4,077.44% -451.05% 100.00%
Tax Rate -15.82 % -2.23 % 0.60 % 7.68 % -0.82 % - % - % - QoQ % -609.42% -471.67% -92.19% 1,036.59% 0.00% 0.00% - Horiz. % 1,929.27% 271.95% -73.17% -936.59% 100.00% - -
Total Cost 5,102 7,244 7,387 8,481 -26,071 12,119 4,630 6.67% QoQ % -29.57% -1.94% -12.90% 132.53% -315.12% 161.75% - Horiz. % 110.19% 156.46% 159.55% 183.17% -563.09% 261.75% 100.00%
Net Worth 346,054 340,624 339,228 347,604 351,719 316,891 321,079 5.11% QoQ % 1.59% 0.41% -2.41% -1.17% 10.99% -1.30% - Horiz. % 107.78% 106.09% 105.65% 108.26% 109.54% 98.70% 100.00%
Dividend 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 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 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 346,054 340,624 339,228 347,604 351,719 316,891 321,079 5.11% QoQ % 1.59% 0.41% -2.41% -1.17% 10.99% -1.30% - Horiz. % 107.78% 106.09% 105.65% 108.26% 109.54% 98.70% 100.00%
NOSH 139,538 139,600 139,600 139,600 139,571 139,600 139,600 -0.03% QoQ % -0.04% 0.00% 0.00% 0.02% -0.02% 0.00% - Horiz. % 99.96% 100.00% 100.00% 100.00% 99.98% 100.00% 100.00%
Ratio Analysis 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 50.04 % 17.73 % 15.22 % 14.85 % 389.84 % -47.08 % 15.66 % 116.49% QoQ % 182.23% 16.49% 2.49% -96.19% 928.04% -400.64% - Horiz. % 319.54% 113.22% 97.19% 94.83% 2,489.40% -300.64% 100.00%
ROE 1.48 % 0.46 % 0.39 % 0.43 % 9.97 % -1.22 % 0.27 % 209.92% QoQ % 221.74% 17.95% -9.30% -95.69% 917.21% -551.85% - Horiz. % 548.15% 170.37% 144.44% 159.26% 3,692.59% -451.85% 100.00%
Per Share 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 7.32 6.31 6.24 7.13 6.44 5.90 3.93 51.21% QoQ % 16.01% 1.12% -12.48% 10.71% 9.15% 50.13% - Horiz. % 186.26% 160.56% 158.78% 181.42% 163.87% 150.13% 100.00%
EPS 3.66 1.12 0.95 1.06 25.12 -2.78 0.62 225.58% QoQ % 226.79% 17.89% -10.38% -95.78% 1,003.60% -548.39% - Horiz. % 590.32% 180.65% 153.23% 170.97% 4,051.61% -448.39% 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 2.4800 2.4400 2.4300 2.4900 2.5200 2.2700 2.3000 5.14% QoQ % 1.64% 0.41% -2.41% -1.19% 11.01% -1.30% - Horiz. % 107.83% 106.09% 105.65% 108.26% 109.57% 98.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 7.32 6.31 6.24 7.13 6.44 5.90 3.93 51.21% QoQ % 16.01% 1.12% -12.48% 10.71% 9.15% 50.13% - Horiz. % 186.26% 160.56% 158.78% 181.42% 163.87% 150.13% 100.00%
EPS 3.66 1.12 0.95 1.06 25.12 -2.78 0.62 225.58% QoQ % 226.79% 17.89% -10.38% -95.78% 1,003.60% -548.39% - Horiz. % 590.32% 180.65% 153.23% 170.97% 4,051.61% -448.39% 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 2.4789 2.4400 2.4300 2.4900 2.5195 2.2700 2.3000 5.11% QoQ % 1.59% 0.41% -2.41% -1.17% 10.99% -1.30% - Horiz. % 107.78% 106.09% 105.65% 108.26% 109.54% 98.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.9450 0.9600 0.9650 0.6800 0.6600 0.7500 0.8200 -
P/RPS 12.91 15.22 15.46 9.53 10.24 12.71 20.85 -27.29% QoQ % -15.18% -1.55% 62.22% -6.93% -19.43% -39.04% - Horiz. % 61.92% 73.00% 74.15% 45.71% 49.11% 60.96% 100.00%
P/EPS 25.80 85.85 101.59 64.18 2.63 -26.99 133.11 -66.41% QoQ % -69.95% -15.49% 58.29% 2,340.30% 109.74% -120.28% - Horiz. % 19.38% 64.50% 76.32% 48.22% 1.98% -20.28% 100.00%
EY 3.88 1.16 0.98 1.56 38.07 -3.70 0.75 198.23% QoQ % 234.48% 18.37% -37.18% -95.90% 1,128.92% -593.33% - Horiz. % 517.33% 154.67% 130.67% 208.00% 5,076.00% -493.33% 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 0.38 0.39 0.40 0.27 0.26 0.33 0.36 3.66% QoQ % -2.56% -2.50% 48.15% 3.85% -21.21% -8.33% - Horiz. % 105.56% 108.33% 111.11% 75.00% 72.22% 91.67% 100.00%
Price Multiplier on Announcement Date 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 02/12/13 27/09/13 27/06/13 29/03/13 22/11/12 27/09/12 -
Price 1.0000 0.9100 0.9500 0.8700 0.6700 0.7300 0.7800 -
P/RPS 13.66 14.43 15.22 12.19 10.40 12.37 19.83 -21.95% QoQ % -5.34% -5.19% 24.86% 17.21% -15.93% -37.62% - Horiz. % 68.89% 72.77% 76.75% 61.47% 52.45% 62.38% 100.00%
P/EPS 27.30 81.38 100.02 82.12 2.67 -26.27 126.61 -63.94% QoQ % -66.45% -18.64% 21.80% 2,975.66% 110.16% -120.75% - Horiz. % 21.56% 64.28% 79.00% 64.86% 2.11% -20.75% 100.00%
EY 3.66 1.23 1.00 1.22 37.50 -3.81 0.79 177.13% QoQ % 197.56% 23.00% -18.03% -96.75% 1,084.25% -582.28% - Horiz. % 463.29% 155.70% 126.58% 154.43% 4,746.84% -482.28% 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 0.37 0.39 0.35 0.27 0.32 0.34 11.41% QoQ % 8.11% -5.13% 11.43% 29.63% -15.62% -5.88% - Horiz. % 117.65% 108.82% 114.71% 102.94% 79.41% 94.12% 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 Q1FY2014 (30 April 2013).pdf 
