[SAPRES] QoQ Quarter Result on 2022-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 14,657 13,806 11,740 10,901 11,420 11,221 11,629 16.63% QoQ % 6.16% 17.60% 7.70% -4.54% 1.77% -3.51% - Horiz. % 126.04% 118.72% 100.95% 93.74% 98.20% 96.49% 100.00%
PBT 16,465 -7,649 -29,090 -115,575 -137,833 -17,058 -5,424 - QoQ % 315.26% 73.71% 74.83% 16.15% -708.03% -214.49% - Horiz. % -303.56% 141.02% 536.32% 2,130.81% 2,541.17% 314.49% 100.00%
Tax 0 0 0 4,714 0 -335 -335 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -1,407.16% -0.00% 100.00% 100.00%
NP 16,465 -7,649 -29,090 -110,861 -137,833 -17,393 -5,759 - QoQ % 315.26% 73.71% 73.76% 19.57% -692.46% -202.01% - Horiz. % -285.90% 132.82% 505.12% 1,925.00% 2,393.35% 302.01% 100.00%
NP to SH 16,528 -7,649 -29,101 -109,914 -137,705 -17,263 -5,621 - QoQ % 316.08% 73.72% 73.52% 20.18% -697.69% -207.12% - Horiz. % -294.04% 136.08% 517.72% 1,955.42% 2,449.83% 307.12% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost -1,808 21,455 40,830 121,762 149,253 28,614 17,388 - QoQ % -108.43% -47.45% -66.47% -18.42% 421.61% 64.56% - Horiz. % -10.40% 123.39% 234.82% 700.26% 858.37% 164.56% 100.00%
Net Worth 118,660 101,908 108,887 131,223 241,508 379,712 397,859 -55.26% QoQ % 16.44% -6.41% -17.02% -45.66% -36.40% -4.56% - Horiz. % 29.82% 25.61% 27.37% 32.98% 60.70% 95.44% 100.00%
Dividend 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 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 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 118,660 101,908 108,887 131,223 241,508 379,712 397,859 -55.26% QoQ % 16.44% -6.41% -17.02% -45.66% -36.40% -4.56% - Horiz. % 29.82% 25.61% 27.37% 32.98% 60.70% 95.44% 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 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 112.34 % -55.40 % -247.79 % -1,016.98 % -1,206.94 % -155.00 % -49.52 % - QoQ % 302.78% 77.64% 75.63% 15.74% -678.67% -213.00% - Horiz. % -226.86% 111.87% 500.38% 2,053.68% 2,437.28% 313.00% 100.00%
ROE 13.93 % -7.51 % -26.73 % -83.76 % -57.02 % -4.55 % -1.41 % - QoQ % 285.49% 71.90% 68.09% -46.90% -1,153.19% -222.70% - Horiz. % -987.94% 532.62% 1,895.74% 5,940.43% 4,043.97% 322.70% 100.00%
Per Share 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 10.50 9.89 8.41 7.81 8.18 8.04 8.33 16.64% QoQ % 6.17% 17.60% 7.68% -4.52% 1.74% -3.48% - Horiz. % 126.05% 118.73% 100.96% 93.76% 98.20% 96.52% 100.00%
EPS 11.84 -5.49 -20.85 -78.73 -98.64 -12.37 -4.03 - QoQ % 315.66% 73.67% 73.52% 20.18% -697.41% -206.95% - Horiz. % -293.80% 136.23% 517.37% 1,953.60% 2,447.64% 306.95% 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 0.8500 0.7300 0.7800 0.9400 1.7300 2.7200 2.8500 -55.26% QoQ % 16.44% -6.41% -17.02% -45.66% -36.40% -4.56% - Horiz. % 29.82% 25.61% 27.37% 32.98% 60.70% 95.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 10.50 9.89 8.41 7.81 8.18 8.04 8.33 16.64% QoQ % 6.17% 17.60% 7.68% -4.52% 1.74% -3.48% - Horiz. % 126.05% 118.73% 100.96% 93.76% 98.20% 96.52% 100.00%
EPS 11.84 -5.49 -20.85 -78.73 -98.64 -12.37 -4.03 - QoQ % 315.66% 73.67% 73.52% 20.18% -697.41% -206.95% - Horiz. % -293.80% 136.23% 517.37% 1,953.60% 2,447.64% 306.95% 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 0.8500 0.7300 0.7800 0.9400 1.7300 2.7200 2.8500 -55.26% QoQ % 16.44% -6.41% -17.02% -45.66% -36.40% -4.56% - Horiz. % 29.82% 25.61% 27.37% 32.98% 60.70% 95.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.2400 0.2500 0.3200 0.4300 0.4650 0.5100 0.5900 -
P/RPS 2.29 2.53 3.81 5.51 5.68 6.34 7.08 -52.78% QoQ % -9.49% -33.60% -30.85% -2.99% -10.41% -10.45% - Horiz. % 32.34% 35.73% 53.81% 77.82% 80.23% 89.55% 100.00%
P/EPS 2.03 -4.56 -1.54 -0.55 -0.47 -4.12 -14.65 - QoQ % 144.52% -196.10% -180.00% -17.02% 88.59% 71.88% - Horiz. % -13.86% 31.13% 10.51% 3.75% 3.21% 28.12% 100.00%
EY 49.33 -21.92 -65.14 -183.10 -212.13 -24.25 -6.82 - QoQ % 325.05% 66.35% 64.42% 13.69% -774.76% -255.57% - Horiz. % -723.31% 321.41% 955.13% 2,684.75% 3,110.41% 355.57% 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 0.28 0.34 0.41 0.46 0.27 0.19 0.21 21.08% QoQ % -17.65% -17.07% -10.87% 70.37% 42.11% -9.52% - Horiz. % 133.33% 161.90% 195.24% 219.05% 128.57% 90.48% 100.00%
Price Multiplier on Announcement Date 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 30/11/22 29/09/22 30/06/22 31/03/22 26/11/21 29/09/21 - -
Price 0.2400 0.2550 0.2550 0.3600 0.4500 0.4700 0.5100 -
P/RPS 2.29 2.58 3.03 4.61 5.50 5.85 6.12 -47.98% QoQ % -11.24% -14.85% -34.27% -16.18% -5.98% -4.41% - Horiz. % 37.42% 42.16% 49.51% 75.33% 89.87% 95.59% 100.00%
P/EPS 2.03 -4.65 -1.22 -0.46 -0.46 -3.80 -12.67 - QoQ % 143.66% -281.15% -165.22% 0.00% 87.89% 70.01% - Horiz. % -16.02% 36.70% 9.63% 3.63% 3.63% 29.99% 100.00%
EY 49.33 -21.49 -81.75 -218.71 -219.21 -26.31 -7.90 - QoQ % 329.55% 73.71% 62.62% 0.23% -733.18% -233.04% - Horiz. % -624.43% 272.03% 1,034.81% 2,768.48% 2,774.81% 333.04% 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 0.28 0.35 0.33 0.38 0.26 0.17 0.18 34.14% QoQ % -20.00% 6.06% -13.16% 46.15% 52.94% -5.56% - Horiz. % 155.56% 194.44% 183.33% 211.11% 144.44% 94.44% 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 Financial Results ended 31 January 2022.pdf 
