[SAPRES] QoQ Quarter Result on 2017-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 12,937 12,264 12,358 15,379 11,858 12,030 11,629 7.34% QoQ % 5.49% -0.76% -19.64% 29.69% -1.43% 3.45% - Horiz. % 111.25% 105.46% 106.27% 132.25% 101.97% 103.45% 100.00%
PBT 279 -1,621 631 -1,372 96,736 -4,406 -3,559 - QoQ % 117.21% -356.89% 145.99% -101.42% 2,295.55% -23.80% - Horiz. % -7.84% 45.55% -17.73% 38.55% -2,718.07% 123.80% 100.00%
Tax 133 -483 -383 -1,004 1,585 6,519 5,838 -91.91% QoQ % 127.54% -26.11% 61.85% -163.34% -75.69% 11.66% - Horiz. % 2.28% -8.27% -6.56% -17.20% 27.15% 111.66% 100.00%
NP 412 -2,104 248 -2,376 98,321 2,113 2,279 -67.93% QoQ % 119.58% -948.39% 110.44% -102.42% 4,553.15% -7.28% - Horiz. % 18.08% -92.32% 10.88% -104.26% 4,314.22% 92.72% 100.00%
NP to SH 412 -2,104 248 -2,376 98,321 2,113 2,279 -67.93% QoQ % 119.58% -948.39% 110.44% -102.42% 4,553.15% -7.28% - Horiz. % 18.08% -92.32% 10.88% -104.26% 4,314.22% 92.72% 100.00%
Tax Rate -47.67 % - % 60.70 % - % -1.64 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 2,906.71% 0.00% -3,701.22% 0.00% 100.00% - -
Total Cost 12,525 14,368 12,110 17,755 -86,463 9,917 9,350 21.45% QoQ % -12.83% 18.65% -31.79% 120.53% -971.87% 6.06% - Horiz. % 133.96% 153.67% 129.52% 189.89% -924.74% 106.06% 100.00%
Net Worth 448,116 446,720 449,512 449,512 450,911 369,425 371,910 13.19% QoQ % 0.31% -0.62% 0.00% -0.31% 22.06% -0.67% - Horiz. % 120.49% 120.11% 120.87% 120.87% 121.24% 99.33% 100.00%
Dividend 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - - - - 16,092 4,194 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 283.66% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 383.66% 100.00%
Div Payout % - % - % - % - % - % 761.59 % 184.05 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 313.80% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 413.80% 100.00%
Equity 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 448,116 446,720 449,512 449,512 450,911 369,425 371,910 13.19% QoQ % 0.31% -0.62% 0.00% -0.31% 22.06% -0.67% - Horiz. % 120.49% 120.11% 120.87% 120.87% 121.24% 99.33% 100.00%
NOSH 139,600 139,600 139,600 139,600 139,601 139,933 139,815 -0.10% QoQ % 0.00% 0.00% 0.00% -0.00% -0.24% 0.08% - Horiz. % 99.85% 99.85% 99.85% 99.85% 99.85% 100.08% 100.00%
Ratio Analysis 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 3.18 % -17.16 % 2.01 % -15.45 % 829.15 % 17.56 % 19.60 % -70.15% QoQ % 118.53% -953.73% 113.01% -101.86% 4,621.81% -10.41% - Horiz. % 16.22% -87.55% 10.26% -78.83% 4,230.36% 89.59% 100.00%
ROE 0.09 % -0.47 % 0.06 % -0.53 % 21.80 % 0.57 % 0.61 % -71.98% QoQ % 119.15% -883.33% 111.32% -102.43% 3,724.56% -6.56% - Horiz. % 14.75% -77.05% 9.84% -86.89% 3,573.77% 93.44% 100.00%
Per Share 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 9.27 8.79 8.85 11.02 8.49 8.60 8.32 7.45% QoQ % 5.46% -0.68% -19.69% 29.80% -1.28% 3.37% - Horiz. % 111.42% 105.65% 106.37% 132.45% 102.04% 103.37% 100.00%
EPS 0.30 -1.51 0.18 -1.70 70.43 1.51 1.63 -67.54% QoQ % 119.87% -938.89% 110.59% -102.41% 4,564.24% -7.36% - Horiz. % 18.40% -92.64% 11.04% -104.29% 4,320.86% 92.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 11.50 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 283.33% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 383.33% 100.00%
NAPS 3.2100 3.2000 3.2200 3.2200 3.2300 2.6400 2.6600 13.31% QoQ % 0.31% -0.62% 0.00% -0.31% 22.35% -0.75% - Horiz. % 120.68% 120.30% 121.05% 121.05% 121.43% 99.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 9.27 8.79 8.85 11.02 8.49 8.62 8.33 7.37% QoQ % 5.46% -0.68% -19.69% 29.80% -1.51% 3.48% - Horiz. % 111.28% 105.52% 106.24% 132.29% 101.92% 103.48% 100.00%
EPS 0.30 -1.51 0.18 -1.70 70.43 1.51 1.63 -67.54% QoQ % 119.87% -938.89% 110.59% -102.41% 4,564.24% -7.36% - Horiz. % 18.40% -92.64% 11.04% -104.29% 4,320.86% 92.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 11.53 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 284.33% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 384.33% 100.00%
NAPS 3.2100 3.2000 3.2200 3.2200 3.2300 2.6463 2.6641 13.19% QoQ % 0.31% -0.62% 0.00% -0.31% 22.06% -0.67% - Horiz. % 120.49% 120.12% 120.87% 120.87% 121.24% 99.33% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.9550 1.0800 1.1000 0.9300 0.9500 1.0300 1.1300 -
P/RPS 10.31 12.29 12.43 8.44 11.18 11.98 13.59 -16.78% QoQ % -16.11% -1.13% 47.27% -24.51% -6.68% -11.85% - Horiz. % 75.86% 90.43% 91.46% 62.10% 82.27% 88.15% 100.00%
P/EPS 323.59 -71.66 619.19 -54.64 1.35 68.21 69.33 178.50% QoQ % 551.56% -111.57% 1,233.22% -4,147.41% -98.02% -1.62% - Horiz. % 466.74% -103.36% 893.11% -78.81% 1.95% 98.38% 100.00%
EY 0.31 -1.40 0.16 -1.83 74.14 1.47 1.44 -63.98% QoQ % 122.14% -975.00% 108.74% -102.47% 4,943.54% 2.08% - Horiz. % 21.53% -97.22% 11.11% -127.08% 5,148.61% 102.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 11.17 2.65 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 321.51% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 421.51% 100.00%
P/NAPS 0.30 0.34 0.34 0.29 0.29 0.39 0.42 -20.04% QoQ % -11.76% 0.00% 17.24% 0.00% -25.64% -7.14% - Horiz. % 71.43% 80.95% 80.95% 69.05% 69.05% 92.86% 100.00%
Price Multiplier on Announcement Date 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 06/12/17 28/09/17 20/06/17 30/03/17 24/11/16 29/09/16 29/06/16 -
Price 0.9300 0.9600 1.0900 1.1700 0.9500 1.0200 1.0000 -
P/RPS 10.04 10.93 12.31 10.62 11.18 11.86 12.02 -11.28% QoQ % -8.14% -11.21% 15.91% -5.01% -5.73% -1.33% - Horiz. % 83.53% 90.93% 102.41% 88.35% 93.01% 98.67% 100.00%
P/EPS 315.12 -63.70 613.56 -68.74 1.35 67.55 61.35 196.81% QoQ % 594.69% -110.38% 992.58% -5,191.85% -98.00% 10.11% - Horiz. % 513.64% -103.83% 1,000.10% -112.05% 2.20% 110.11% 100.00%
EY 0.32 -1.57 0.16 -1.45 74.14 1.48 1.63 -66.12% QoQ % 120.38% -1,081.25% 111.03% -101.96% 4,909.46% -9.20% - Horiz. % 19.63% -96.32% 9.82% -88.96% 4,548.47% 90.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 11.27 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 275.67% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 375.67% 100.00%
P/NAPS 0.29 0.30 0.34 0.36 0.29 0.39 0.38 -16.45% QoQ % -3.33% -11.76% -5.56% 24.14% -25.64% 2.63% - Horiz. % 76.32% 78.95% 89.47% 94.74% 76.32% 102.63% 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 - Q4 FY17.pdf 
