[SAPRES] QoQ Quarter Result on 2019-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 12,052 12,841 12,006 13,078 12,588 11,278 11,896 0.87% QoQ % -6.14% 6.95% -8.20% 3.89% 11.62% -5.20% - Horiz. % 101.31% 107.94% 100.92% 109.94% 105.82% 94.80% 100.00%
PBT -5,279 -2,821 -1,143 -1,422 -525 -2,422 -608 320.78% QoQ % -87.13% -146.81% 19.62% -170.86% 78.32% -298.36% - Horiz. % 868.26% 463.98% 187.99% 233.88% 86.35% 398.36% 100.00%
Tax -492 -175 -175 -441 -225 -196 -302 38.33% QoQ % -181.14% 0.00% 60.32% -96.00% -14.80% 35.10% - Horiz. % 162.91% 57.95% 57.95% 146.03% 74.50% 64.90% 100.00%
NP -5,771 -2,996 -1,318 -1,863 -750 -2,618 -910 241.46% QoQ % -92.62% -127.31% 29.25% -148.40% 71.35% -187.69% - Horiz. % 634.18% 329.23% 144.84% 204.73% 82.42% 287.69% 100.00%
NP to SH -5,609 -2,872 -1,269 -1,863 -750 -2,618 -910 235.06% QoQ % -95.30% -126.32% 31.88% -148.40% 71.35% -187.69% - Horiz. % 616.37% 315.60% 139.45% 204.73% 82.42% 287.69% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 17,823 15,837 13,324 14,941 13,338 13,896 12,806 24.58% QoQ % 12.54% 18.86% -10.82% 12.02% -4.02% 8.51% - Horiz. % 139.18% 123.67% 104.04% 116.67% 104.15% 108.51% 100.00%
Net Worth 438,344 443,928 446,720 456,491 457,887 459,283 462,075 -3.44% QoQ % -1.26% -0.62% -2.14% -0.30% -0.30% -0.60% - Horiz. % 94.86% 96.07% 96.68% 98.79% 99.09% 99.40% 100.00%
Dividend 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 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 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 438,344 443,928 446,720 456,491 457,887 459,283 462,075 -3.44% QoQ % -1.26% -0.62% -2.14% -0.30% -0.30% -0.60% - Horiz. % 94.86% 96.07% 96.68% 98.79% 99.09% 99.40% 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 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin -47.88 % -23.33 % -10.98 % -14.25 % -5.96 % -23.21 % -7.65 % 238.49% QoQ % -105.23% -112.48% 22.95% -139.09% 74.32% -203.40% - Horiz. % 625.88% 304.97% 143.53% 186.27% 77.91% 303.40% 100.00%
ROE -1.28 % -0.65 % -0.28 % -0.41 % -0.16 % -0.57 % -0.20 % 243.55% QoQ % -96.92% -132.14% 31.71% -156.25% 71.93% -185.00% - Horiz. % 640.00% 325.00% 140.00% 205.00% 80.00% 285.00% 100.00%
Per Share 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 8.63 9.20 8.60 9.37 9.02 8.08 8.52 0.86% QoQ % -6.20% 6.98% -8.22% 3.88% 11.63% -5.16% - Horiz. % 101.29% 107.98% 100.94% 109.98% 105.87% 94.84% 100.00%
EPS -4.02 -2.06 -0.91 -1.33 -0.54 -1.88 -0.65 235.82% QoQ % -95.15% -126.37% 31.58% -146.30% 71.28% -189.23% - Horiz. % 618.46% 316.92% 140.00% 204.62% 83.08% 289.23% 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 3.1400 3.1800 3.2000 3.2700 3.2800 3.2900 3.3100 -3.44% QoQ % -1.26% -0.62% -2.14% -0.30% -0.30% -0.60% - Horiz. % 94.86% 96.07% 96.68% 98.79% 99.09% 99.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 8.63 9.20 8.60 9.37 9.02 8.08 8.52 0.86% QoQ % -6.20% 6.98% -8.22% 3.88% 11.63% -5.16% - Horiz. % 101.29% 107.98% 100.94% 109.98% 105.87% 94.84% 100.00%
EPS -4.02 -2.06 -0.91 -1.33 -0.54 -1.88 -0.65 235.82% QoQ % -95.15% -126.37% 31.58% -146.30% 71.28% -189.23% - Horiz. % 618.46% 316.92% 140.00% 204.62% 83.08% 289.23% 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 3.1400 3.1800 3.2000 3.2700 3.2800 3.2900 3.3100 -3.44% QoQ % -1.26% -0.62% -2.14% -0.30% -0.30% -0.60% - Horiz. % 94.86% 96.07% 96.68% 98.79% 99.09% 99.40% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.5000 0.6650 0.6400 0.6500 0.7000 0.8200 0.7900 -
P/RPS 5.79 7.23 7.44 6.94 7.76 10.15 9.27 -26.87% QoQ % -19.92% -2.82% 7.20% -10.57% -23.55% 9.49% - Horiz. % 62.46% 77.99% 80.26% 74.87% 83.71% 109.49% 100.00%
P/EPS -12.44 -32.32 -70.41 -48.71 -130.29 -43.72 -121.19 -77.99% QoQ % 61.51% 54.10% -44.55% 62.61% -198.01% 63.92% - Horiz. % 10.26% 26.67% 58.10% 40.19% 107.51% 36.08% 100.00%
EY -8.04 -3.09 -1.42 -2.05 -0.77 -2.29 -0.83 352.54% QoQ % -160.19% -117.61% 30.73% -166.23% 66.38% -175.90% - Horiz. % 968.67% 372.29% 171.08% 246.99% 92.77% 275.90% 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 0.16 0.21 0.20 0.20 0.21 0.25 0.24 -23.63% QoQ % -23.81% 5.00% 0.00% -4.76% -16.00% 4.17% - Horiz. % 66.67% 87.50% 83.33% 83.33% 87.50% 104.17% 100.00%
Price Multiplier on Announcement Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 28/11/19 26/09/19 28/06/19 25/03/19 04/12/18 27/09/18 29/06/18 -
Price 0.5800 0.6000 0.6650 0.6200 0.7000 0.7300 0.8400 -
P/RPS 6.72 6.52 7.73 6.62 7.76 9.04 9.86 -22.50% QoQ % 3.07% -15.65% 16.77% -14.69% -14.16% -8.32% - Horiz. % 68.15% 66.13% 78.40% 67.14% 78.70% 91.68% 100.00%
P/EPS -14.44 -29.16 -73.16 -46.46 -130.29 -38.93 -128.86 -76.66% QoQ % 50.48% 60.14% -57.47% 64.34% -234.68% 69.79% - Horiz. % 11.21% 22.63% 56.77% 36.05% 101.11% 30.21% 100.00%
EY -6.93 -3.43 -1.37 -2.15 -0.77 -2.57 -0.78 327.27% QoQ % -102.04% -150.36% 36.28% -179.22% 70.04% -229.49% - Horiz. % 888.46% 439.74% 175.64% 275.64% 98.72% 329.49% 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 0.18 0.19 0.21 0.19 0.21 0.22 0.25 -19.62% QoQ % -5.26% -9.52% 10.53% -9.52% -4.55% -12.00% - Horiz. % 72.00% 76.00% 84.00% 76.00% 84.00% 88.00% 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 - Financial results Q4FY19.pdf 
