[SAPRES] QoQ Quarter Result on 2017-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 11,896 12,601 12,937 12,264 12,358 15,379 11,858 0.21% QoQ % -5.59% -2.60% 5.49% -0.76% -19.64% 29.69% - Horiz. % 100.32% 106.27% 109.10% 103.42% 104.22% 129.69% 100.00%
PBT -608 13,619 279 -1,621 631 -1,372 96,736 - QoQ % -104.46% 4,781.36% 117.21% -356.89% 145.99% -101.42% - Horiz. % -0.63% 14.08% 0.29% -1.68% 0.65% -1.42% 100.00%
Tax -302 1,827 133 -483 -383 -1,004 1,585 - QoQ % -116.53% 1,273.68% 127.54% -26.11% 61.85% -163.34% - Horiz. % -19.05% 115.27% 8.39% -30.47% -24.16% -63.34% 100.00%
NP -910 15,446 412 -2,104 248 -2,376 98,321 - QoQ % -105.89% 3,649.03% 119.58% -948.39% 110.44% -102.42% - Horiz. % -0.93% 15.71% 0.42% -2.14% 0.25% -2.42% 100.00%
NP to SH -910 15,446 412 -2,104 248 -2,376 98,321 - QoQ % -105.89% 3,649.03% 119.58% -948.39% 110.44% -102.42% - Horiz. % -0.93% 15.71% 0.42% -2.14% 0.25% -2.42% 100.00%
Tax Rate - % -13.42 % -47.67 % - % 60.70 % - % -1.64 % - QoQ % 0.00% 71.85% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 818.29% 2,906.71% 0.00% -3,701.22% 0.00% 100.00%
Total Cost 12,806 -2,845 12,525 14,368 12,110 17,755 -86,463 - QoQ % 550.12% -122.71% -12.83% 18.65% -31.79% 120.53% - Horiz. % -14.81% 3.29% -14.49% -16.62% -14.01% -20.53% 100.00%
Net Worth 462,075 463,471 448,116 446,720 449,512 449,512 450,911 1.65% QoQ % -0.30% 3.43% 0.31% -0.62% 0.00% -0.31% - Horiz. % 102.48% 102.79% 99.38% 99.07% 99.69% 99.69% 100.00%
Dividend 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 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 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 462,075 463,471 448,116 446,720 449,512 449,512 450,911 1.65% QoQ % -0.30% 3.43% 0.31% -0.62% 0.00% -0.31% - Horiz. % 102.48% 102.79% 99.38% 99.07% 99.69% 99.69% 100.00%
NOSH 139,600 139,600 139,600 139,600 139,600 139,600 139,601 -0.00% 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 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -7.65 % 122.58 % 3.18 % -17.16 % 2.01 % -15.45 % 829.15 % - QoQ % -106.24% 3,754.72% 118.53% -953.73% 113.01% -101.86% - Horiz. % -0.92% 14.78% 0.38% -2.07% 0.24% -1.86% 100.00%
ROE -0.20 % 3.33 % 0.09 % -0.47 % 0.06 % -0.53 % 21.80 % - QoQ % -106.01% 3,600.00% 119.15% -883.33% 111.32% -102.43% - Horiz. % -0.92% 15.28% 0.41% -2.16% 0.28% -2.43% 100.00%
Per Share 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 8.52 9.03 9.27 8.79 8.85 11.02 8.49 0.24% QoQ % -5.65% -2.59% 5.46% -0.68% -19.69% 29.80% - Horiz. % 100.35% 106.36% 109.19% 103.53% 104.24% 129.80% 100.00%
EPS -0.65 11.06 0.30 -1.51 0.18 -1.70 70.43 - QoQ % -105.88% 3,586.67% 119.87% -938.89% 110.59% -102.41% - Horiz. % -0.92% 15.70% 0.43% -2.14% 0.26% -2.41% 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 3.3100 3.3200 3.2100 3.2000 3.2200 3.2200 3.2300 1.65% QoQ % -0.30% 3.43% 0.31% -0.62% 0.00% -0.31% - Horiz. % 102.48% 102.79% 99.38% 99.07% 99.69% 99.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 8.52 9.03 9.27 8.79 8.85 11.02 8.49 0.24% QoQ % -5.65% -2.59% 5.46% -0.68% -19.69% 29.80% - Horiz. % 100.35% 106.36% 109.19% 103.53% 104.24% 129.80% 100.00%
EPS -0.65 11.06 0.30 -1.51 0.18 -1.70 70.43 - QoQ % -105.88% 3,586.67% 119.87% -938.89% 110.59% -102.41% - Horiz. % -0.92% 15.70% 0.43% -2.14% 0.26% -2.41% 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 3.3100 3.3200 3.2100 3.2000 3.2200 3.2200 3.2300 1.65% QoQ % -0.30% 3.43% 0.31% -0.62% 0.00% -0.31% - Horiz. % 102.48% 102.79% 99.38% 99.07% 99.69% 99.69% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.7900 0.8650 0.9550 1.0800 1.1000 0.9300 0.9500 -
P/RPS 9.27 9.58 10.31 12.29 12.43 8.44 11.18 -11.77% QoQ % -3.24% -7.08% -16.11% -1.13% 47.27% -24.51% - Horiz. % 82.92% 85.69% 92.22% 109.93% 111.18% 75.49% 100.00%
P/EPS -121.19 7.82 323.59 -71.66 619.19 -54.64 1.35 - QoQ % -1,649.74% -97.58% 551.56% -111.57% 1,233.22% -4,147.41% - Horiz. % -8,977.04% 579.26% 23,969.63% -5,308.15% 45,865.93% -4,047.41% 100.00%
EY -0.83 12.79 0.31 -1.40 0.16 -1.83 74.14 - QoQ % -106.49% 4,025.81% 122.14% -975.00% 108.74% -102.47% - Horiz. % -1.12% 17.25% 0.42% -1.89% 0.22% -2.47% 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 0.24 0.26 0.30 0.34 0.34 0.29 0.29 -11.88% QoQ % -7.69% -13.33% -11.76% 0.00% 17.24% 0.00% - Horiz. % 82.76% 89.66% 103.45% 117.24% 117.24% 100.00% 100.00%
Price Multiplier on Announcement Date 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 29/06/18 30/03/18 06/12/17 28/09/17 20/06/17 30/03/17 24/11/16 -
Price 0.8400 0.7700 0.9300 0.9600 1.0900 1.1700 0.9500 -
P/RPS 9.86 8.53 10.04 10.93 12.31 10.62 11.18 -8.06% QoQ % 15.59% -15.04% -8.14% -11.21% 15.91% -5.01% - Horiz. % 88.19% 76.30% 89.80% 97.76% 110.11% 94.99% 100.00%
P/EPS -128.86 6.96 315.12 -63.70 613.56 -68.74 1.35 - QoQ % -1,951.44% -97.79% 594.69% -110.38% 992.58% -5,191.85% - Horiz. % -9,545.19% 515.56% 23,342.22% -4,718.52% 45,448.89% -5,091.85% 100.00%
EY -0.78 14.37 0.32 -1.57 0.16 -1.45 74.14 - QoQ % -105.43% 4,390.62% 120.38% -1,081.25% 111.03% -101.96% - Horiz. % -1.05% 19.38% 0.43% -2.12% 0.22% -1.96% 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 0.25 0.23 0.29 0.30 0.34 0.36 0.29 -9.45% QoQ % 8.70% -20.69% -3.33% -11.76% -5.56% 24.14% - Horiz. % 86.21% 79.31% 100.00% 103.45% 117.24% 124.14% 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 Q2 FY18.pdf 
