[SAPRES] QoQ Quarter Result on 2020-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 11,629 11,415 11,699 11,843 11,044 13,273 12,052 -2.36% QoQ % 1.87% -2.43% -1.22% 7.23% -16.79% 10.13% - Horiz. % 96.49% 94.71% 97.07% 98.27% 91.64% 110.13% 100.00%
PBT -5,424 -3,555 -4,977 -5,431 -6,400 -15,444 -5,279 1.82% QoQ % -52.57% 28.57% 8.36% 15.14% 58.56% -192.56% - Horiz. % 102.75% 67.34% 94.28% 102.88% 121.24% 292.56% 100.00%
Tax -335 -149 -1,028 0 0 1,158 -492 -22.62% QoQ % -124.83% 85.51% 0.00% 0.00% 0.00% 335.37% - Horiz. % 68.09% 30.28% 208.94% -0.00% -0.00% -235.37% 100.00%
NP -5,759 -3,704 -6,005 -5,431 -6,400 -14,286 -5,771 -0.14% QoQ % -55.48% 38.32% -10.57% 15.14% 55.20% -147.55% - Horiz. % 99.79% 64.18% 104.05% 94.11% 110.90% 247.55% 100.00%
NP to SH -5,621 -3,318 -5,815 -5,066 -6,230 -14,025 -5,609 0.14% QoQ % -69.41% 42.94% -14.78% 18.68% 55.58% -150.04% - Horiz. % 100.21% 59.15% 103.67% 90.32% 111.07% 250.04% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 17,388 15,119 17,704 17,274 17,444 27,559 17,823 -1.64% QoQ % 15.01% -14.60% 2.49% -0.97% -36.70% 54.63% - Horiz. % 97.56% 84.83% 99.33% 96.92% 97.87% 154.63% 100.00%
Net Worth 397,859 403,444 406,236 413,216 417,404 425,779 438,344 -6.26% QoQ % -1.38% -0.69% -1.69% -1.00% -1.97% -2.87% - Horiz. % 90.76% 92.04% 92.68% 94.27% 95.22% 97.13% 100.00%
Dividend 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 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 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 397,859 403,444 406,236 413,216 417,404 425,779 438,344 -6.26% QoQ % -1.38% -0.69% -1.69% -1.00% -1.97% -2.87% - Horiz. % 90.76% 92.04% 92.68% 94.27% 95.22% 97.13% 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 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin -49.52 % -32.45 % -51.33 % -45.86 % -57.95 % -107.63 % -47.88 % 2.27% QoQ % -52.60% 36.78% -11.93% 20.86% 46.16% -124.79% - Horiz. % 103.43% 67.77% 107.21% 95.78% 121.03% 224.79% 100.00%
ROE -1.41 % -0.82 % -1.43 % -1.23 % -1.49 % -3.29 % -1.28 % 6.67% QoQ % -71.95% 42.66% -16.26% 17.45% 54.71% -157.03% - Horiz. % 110.16% 64.06% 111.72% 96.09% 116.41% 257.03% 100.00%
Per Share 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 8.33 8.18 8.38 8.48 7.91 9.51 8.63 -2.33% QoQ % 1.83% -2.39% -1.18% 7.21% -16.82% 10.20% - Horiz. % 96.52% 94.79% 97.10% 98.26% 91.66% 110.20% 100.00%
EPS -4.03 -2.38 -4.17 -3.63 -4.46 -10.05 -4.02 0.17% QoQ % -69.33% 42.93% -14.88% 18.61% 55.62% -150.00% - Horiz. % 100.25% 59.20% 103.73% 90.30% 110.95% 250.00% 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 2.8500 2.8900 2.9100 2.9600 2.9900 3.0500 3.1400 -6.26% QoQ % -1.38% -0.69% -1.69% -1.00% -1.97% -2.87% - Horiz. % 90.76% 92.04% 92.68% 94.27% 95.22% 97.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 8.33 8.18 8.38 8.48 7.91 9.51 8.63 -2.33% QoQ % 1.83% -2.39% -1.18% 7.21% -16.82% 10.20% - Horiz. % 96.52% 94.79% 97.10% 98.26% 91.66% 110.20% 100.00%
EPS -4.03 -2.38 -4.17 -3.63 -4.46 -10.05 -4.02 0.17% QoQ % -69.33% 42.93% -14.88% 18.61% 55.62% -150.00% - Horiz. % 100.25% 59.20% 103.73% 90.30% 110.95% 250.00% 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 2.8500 2.8900 2.9100 2.9600 2.9900 3.0500 3.1400 -6.26% QoQ % -1.38% -0.69% -1.69% -1.00% -1.97% -2.87% - Horiz. % 90.76% 92.04% 92.68% 94.27% 95.22% 97.13% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.5900 0.4650 0.3900 0.4200 0.4200 0.5400 0.5000 -
P/RPS 7.08 5.69 4.65 4.95 5.31 5.68 5.79 14.36% QoQ % 24.43% 22.37% -6.06% -6.78% -6.51% -1.90% - Horiz. % 122.28% 98.27% 80.31% 85.49% 91.71% 98.10% 100.00%
P/EPS -14.65 -19.56 -9.36 -11.57 -9.41 -5.37 -12.44 11.53% QoQ % 25.10% -108.97% 19.10% -22.95% -75.23% 56.83% - Horiz. % 117.77% 157.23% 75.24% 93.01% 75.64% 43.17% 100.00%
EY -6.82 -5.11 -10.68 -8.64 -10.63 -18.60 -8.04 -10.40% QoQ % -33.46% 52.15% -23.61% 18.72% 42.85% -131.34% - Horiz. % 84.83% 63.56% 132.84% 107.46% 132.21% 231.34% 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 0.21 0.16 0.13 0.14 0.14 0.18 0.16 19.90% QoQ % 31.25% 23.08% -7.14% 0.00% -22.22% 12.50% - Horiz. % 131.25% 100.00% 81.25% 87.50% 87.50% 112.50% 100.00%
Price Multiplier on Announcement Date 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date - 30/04/21 26/11/20 24/09/20 25/06/20 23/04/20 28/11/19 -
Price 0.5100 0.5900 0.4800 0.3900 0.4300 0.4000 0.5800 -
P/RPS 6.12 7.22 5.73 4.60 5.44 4.21 6.72 -6.05% QoQ % -15.24% 26.00% 24.57% -15.44% 29.22% -37.35% - Horiz. % 91.07% 107.44% 85.27% 68.45% 80.95% 62.65% 100.00%
P/EPS -12.67 -24.82 -11.52 -10.75 -9.64 -3.98 -14.44 -8.36% QoQ % 48.95% -115.45% -7.16% -11.51% -142.21% 72.44% - Horiz. % 87.74% 171.88% 79.78% 74.45% 66.76% 27.56% 100.00%
EY -7.90 -4.03 -8.68 -9.30 -10.38 -25.12 -6.93 9.13% QoQ % -96.03% 53.57% 6.67% 10.40% 58.68% -262.48% - Horiz. % 114.00% 58.15% 125.25% 134.20% 149.78% 362.48% 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 0.20 0.16 0.13 0.14 0.13 0.18 - QoQ % -10.00% 25.00% 23.08% -7.14% 7.69% -27.78% - Horiz. % 100.00% 111.11% 88.89% 72.22% 77.78% 72.22% 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 Q2FY2021.pdf 
