[SAPRES] QoQ Quarter Result on 2021-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 11,740 10,901 11,420 11,221 11,629 11,415 11,699 0.23% QoQ % 7.70% -4.54% 1.77% -3.51% 1.87% -2.43% - Horiz. % 100.35% 93.18% 97.62% 95.91% 99.40% 97.57% 100.00%
PBT -29,090 -115,575 -137,833 -17,058 -5,424 -3,555 -4,977 225.53% QoQ % 74.83% 16.15% -708.03% -214.49% -52.57% 28.57% - Horiz. % 584.49% 2,322.18% 2,769.40% 342.74% 108.98% 71.43% 100.00%
Tax 0 4,714 0 -335 -335 -149 -1,028 - QoQ % 0.00% 0.00% 0.00% 0.00% -124.83% 85.51% - Horiz. % -0.00% -458.56% -0.00% 32.59% 32.59% 14.49% 100.00%
NP -29,090 -110,861 -137,833 -17,393 -5,759 -3,704 -6,005 187.13% QoQ % 73.76% 19.57% -692.46% -202.01% -55.48% 38.32% - Horiz. % 484.43% 1,846.14% 2,295.30% 289.64% 95.90% 61.68% 100.00%
NP to SH -29,101 -109,914 -137,705 -17,263 -5,621 -3,318 -5,815 193.44% QoQ % 73.52% 20.18% -697.69% -207.12% -69.41% 42.94% - Horiz. % 500.45% 1,890.18% 2,368.10% 296.87% 96.66% 57.06% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 40,830 121,762 149,253 28,614 17,388 15,119 17,704 74.82% QoQ % -66.47% -18.42% 421.61% 64.56% 15.01% -14.60% - Horiz. % 230.63% 687.77% 843.05% 161.62% 98.22% 85.40% 100.00%
Net Worth 108,887 131,223 241,508 379,712 397,859 403,444 406,236 -58.53% QoQ % -17.02% -45.66% -36.40% -4.56% -1.38% -0.69% - Horiz. % 26.80% 32.30% 59.45% 93.47% 97.94% 99.31% 100.00%
Dividend 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 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 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 108,887 131,223 241,508 379,712 397,859 403,444 406,236 -58.53% QoQ % -17.02% -45.66% -36.40% -4.56% -1.38% -0.69% - Horiz. % 26.80% 32.30% 59.45% 93.47% 97.94% 99.31% 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 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin -247.79 % -1,016.98 % -1,206.94 % -155.00 % -49.52 % -32.45 % -51.33 % 186.46% QoQ % 75.63% 15.74% -678.67% -213.00% -52.60% 36.78% - Horiz. % 482.74% 1,981.26% 2,351.33% 301.97% 96.47% 63.22% 100.00%
ROE -26.73 % -83.76 % -57.02 % -4.55 % -1.41 % -0.82 % -1.43 % 608.12% QoQ % 68.09% -46.90% -1,153.19% -222.70% -71.95% 42.66% - Horiz. % 1,869.23% 5,857.34% 3,987.41% 318.18% 98.60% 57.34% 100.00%
Per Share 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 8.41 7.81 8.18 8.04 8.33 8.18 8.38 0.24% QoQ % 7.68% -4.52% 1.74% -3.48% 1.83% -2.39% - Horiz. % 100.36% 93.20% 97.61% 95.94% 99.40% 97.61% 100.00%
EPS -20.85 -78.73 -98.64 -12.37 -4.03 -2.38 -4.17 193.26% QoQ % 73.52% 20.18% -697.41% -206.95% -69.33% 42.93% - Horiz. % 500.00% 1,888.01% 2,365.47% 296.64% 96.64% 57.07% 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 0.7800 0.9400 1.7300 2.7200 2.8500 2.8900 2.9100 -58.53% QoQ % -17.02% -45.66% -36.40% -4.56% -1.38% -0.69% - Horiz. % 26.80% 32.30% 59.45% 93.47% 97.94% 99.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 8.41 7.81 8.18 8.04 8.33 8.18 8.38 0.24% QoQ % 7.68% -4.52% 1.74% -3.48% 1.83% -2.39% - Horiz. % 100.36% 93.20% 97.61% 95.94% 99.40% 97.61% 100.00%
EPS -20.85 -78.73 -98.64 -12.37 -4.03 -2.38 -4.17 193.26% QoQ % 73.52% 20.18% -697.41% -206.95% -69.33% 42.93% - Horiz. % 500.00% 1,888.01% 2,365.47% 296.64% 96.64% 57.07% 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 0.7800 0.9400 1.7300 2.7200 2.8500 2.8900 2.9100 -58.53% QoQ % -17.02% -45.66% -36.40% -4.56% -1.38% -0.69% - Horiz. % 26.80% 32.30% 59.45% 93.47% 97.94% 99.31% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.3200 0.4300 0.4650 0.5100 0.5900 0.4650 0.3900 -
P/RPS 3.81 5.51 5.68 6.34 7.08 5.69 4.65 -12.47% QoQ % -30.85% -2.99% -10.41% -10.45% 24.43% 22.37% - Horiz. % 81.94% 118.49% 122.15% 136.34% 152.26% 122.37% 100.00%
P/EPS -1.54 -0.55 -0.47 -4.12 -14.65 -19.56 -9.36 -70.07% QoQ % -180.00% -17.02% 88.59% 71.88% 25.10% -108.97% - Horiz. % 16.45% 5.88% 5.02% 44.02% 156.52% 208.97% 100.00%
EY -65.14 -183.10 -212.13 -24.25 -6.82 -5.11 -10.68 234.93% QoQ % 64.42% 13.69% -774.76% -255.57% -33.46% 52.15% - Horiz. % 609.93% 1,714.42% 1,986.24% 227.06% 63.86% 47.85% 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 0.41 0.46 0.27 0.19 0.21 0.16 0.13 115.51% QoQ % -10.87% 70.37% 42.11% -9.52% 31.25% 23.08% - Horiz. % 315.38% 353.85% 207.69% 146.15% 161.54% 123.08% 100.00%
Price Multiplier on Announcement Date 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 30/06/22 31/03/22 26/11/21 29/09/21 - 30/04/21 26/11/20 -
Price 0.2550 0.3600 0.4500 0.4700 0.5100 0.5900 0.4800 -
P/RPS 3.03 4.61 5.50 5.85 6.12 7.22 5.73 -34.68% QoQ % -34.27% -16.18% -5.98% -4.41% -15.24% 26.00% - Horiz. % 52.88% 80.45% 95.99% 102.09% 106.81% 126.00% 100.00%
P/EPS -1.22 -0.46 -0.46 -3.80 -12.67 -24.82 -11.52 -77.71% QoQ % -165.22% 0.00% 87.89% 70.01% 48.95% -115.45% - Horiz. % 10.59% 3.99% 3.99% 32.99% 109.98% 215.45% 100.00%
EY -81.75 -218.71 -219.21 -26.31 -7.90 -4.03 -8.68 347.81% QoQ % 62.62% 0.23% -733.18% -233.04% -96.03% 53.57% - Horiz. % 941.82% 2,519.70% 2,525.46% 303.11% 91.01% 46.43% 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 0.33 0.38 0.26 0.17 0.18 0.20 0.16 62.25% QoQ % -13.16% 46.15% 52.94% -5.56% -10.00% 25.00% - Horiz. % 206.25% 237.50% 162.50% 106.25% 112.50% 125.00% 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 Q2FY2022.pdf 
