[SAPRES] QoQ Quarter Result on 2021-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 13,806 11,740 10,901 11,420 11,221 11,629 11,415 13.56% QoQ % 17.60% 7.70% -4.54% 1.77% -3.51% 1.87% - Horiz. % 120.95% 102.85% 95.50% 100.04% 98.30% 101.87% 100.00%
PBT -7,649 -29,090 -115,575 -137,833 -17,058 -5,424 -3,555 66.90% QoQ % 73.71% 74.83% 16.15% -708.03% -214.49% -52.57% - Horiz. % 215.16% 818.28% 3,251.05% 3,877.16% 479.83% 152.57% 100.00%
Tax 0 0 4,714 0 -335 -335 -149 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -124.83% - Horiz. % -0.00% -0.00% -3,163.76% -0.00% 224.83% 224.83% 100.00%
NP -7,649 -29,090 -110,861 -137,833 -17,393 -5,759 -3,704 62.38% QoQ % 73.71% 73.76% 19.57% -692.46% -202.01% -55.48% - Horiz. % 206.51% 785.37% 2,993.01% 3,721.19% 469.57% 155.48% 100.00%
NP to SH -7,649 -29,101 -109,914 -137,705 -17,263 -5,621 -3,318 74.78% QoQ % 73.72% 73.52% 20.18% -697.69% -207.12% -69.41% - Horiz. % 230.53% 877.06% 3,312.66% 4,150.24% 520.28% 169.41% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 21,455 40,830 121,762 149,253 28,614 17,388 15,119 26.36% QoQ % -47.45% -66.47% -18.42% 421.61% 64.56% 15.01% - Horiz. % 141.91% 270.06% 805.36% 987.19% 189.26% 115.01% 100.00%
Net Worth 101,908 108,887 131,223 241,508 379,712 397,859 403,444 -60.14% QoQ % -6.41% -17.02% -45.66% -36.40% -4.56% -1.38% - Horiz. % 25.26% 26.99% 32.53% 59.86% 94.12% 98.62% 100.00%
Dividend 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 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 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 101,908 108,887 131,223 241,508 379,712 397,859 403,444 -60.14% QoQ % -6.41% -17.02% -45.66% -36.40% -4.56% -1.38% - Horiz. % 25.26% 26.99% 32.53% 59.86% 94.12% 98.62% 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 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin -55.40 % -247.79 % -1,016.98 % -1,206.94 % -155.00 % -49.52 % -32.45 % 42.98% QoQ % 77.64% 75.63% 15.74% -678.67% -213.00% -52.60% - Horiz. % 170.72% 763.61% 3,133.99% 3,719.38% 477.66% 152.60% 100.00%
ROE -7.51 % -26.73 % -83.76 % -57.02 % -4.55 % -1.41 % -0.82 % 339.52% QoQ % 71.90% 68.09% -46.90% -1,153.19% -222.70% -71.95% - Horiz. % 915.85% 3,259.76% 10,214.63% 6,953.66% 554.88% 171.95% 100.00%
Per Share 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 9.89 8.41 7.81 8.18 8.04 8.33 8.18 13.53% QoQ % 17.60% 7.68% -4.52% 1.74% -3.48% 1.83% - Horiz. % 120.90% 102.81% 95.48% 100.00% 98.29% 101.83% 100.00%
EPS -5.49 -20.85 -78.73 -98.64 -12.37 -4.03 -2.38 74.85% QoQ % 73.67% 73.52% 20.18% -697.41% -206.95% -69.33% - Horiz. % 230.67% 876.05% 3,307.98% 4,144.54% 519.75% 169.33% 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 0.7300 0.7800 0.9400 1.7300 2.7200 2.8500 2.8900 -60.14% QoQ % -6.41% -17.02% -45.66% -36.40% -4.56% -1.38% - Horiz. % 25.26% 26.99% 32.53% 59.86% 94.12% 98.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 9.89 8.41 7.81 8.18 8.04 8.33 8.18 13.53% QoQ % 17.60% 7.68% -4.52% 1.74% -3.48% 1.83% - Horiz. % 120.90% 102.81% 95.48% 100.00% 98.29% 101.83% 100.00%
EPS -5.49 -20.85 -78.73 -98.64 -12.37 -4.03 -2.38 74.85% QoQ % 73.67% 73.52% 20.18% -697.41% -206.95% -69.33% - Horiz. % 230.67% 876.05% 3,307.98% 4,144.54% 519.75% 169.33% 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 0.7300 0.7800 0.9400 1.7300 2.7200 2.8500 2.8900 -60.14% QoQ % -6.41% -17.02% -45.66% -36.40% -4.56% -1.38% - Horiz. % 25.26% 26.99% 32.53% 59.86% 94.12% 98.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.2500 0.3200 0.4300 0.4650 0.5100 0.5900 0.4650 -
P/RPS 2.53 3.81 5.51 5.68 6.34 7.08 5.69 -41.83% QoQ % -33.60% -30.85% -2.99% -10.41% -10.45% 24.43% - Horiz. % 44.46% 66.96% 96.84% 99.82% 111.42% 124.43% 100.00%
P/EPS -4.56 -1.54 -0.55 -0.47 -4.12 -14.65 -19.56 -62.22% QoQ % -196.10% -180.00% -17.02% 88.59% 71.88% 25.10% - Horiz. % 23.31% 7.87% 2.81% 2.40% 21.06% 74.90% 100.00%
EY -21.92 -65.14 -183.10 -212.13 -24.25 -6.82 -5.11 164.71% QoQ % 66.35% 64.42% 13.69% -774.76% -255.57% -33.46% - Horiz. % 428.96% 1,274.76% 3,583.17% 4,151.27% 474.56% 133.46% 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 0.34 0.41 0.46 0.27 0.19 0.21 0.16 65.52% QoQ % -17.07% -10.87% 70.37% 42.11% -9.52% 31.25% - Horiz. % 212.50% 256.25% 287.50% 168.75% 118.75% 131.25% 100.00%
Price Multiplier on Announcement Date 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/09/22 30/06/22 31/03/22 26/11/21 29/09/21 - 30/04/21 -
Price 0.2550 0.2550 0.3600 0.4500 0.4700 0.5100 0.5900 -
P/RPS 2.58 3.03 4.61 5.50 5.85 6.12 7.22 -49.74% QoQ % -14.85% -34.27% -16.18% -5.98% -4.41% -15.24% - Horiz. % 35.73% 41.97% 63.85% 76.18% 81.02% 84.76% 100.00%
P/EPS -4.65 -1.22 -0.46 -0.46 -3.80 -12.67 -24.82 -67.36% QoQ % -281.15% -165.22% 0.00% 87.89% 70.01% 48.95% - Horiz. % 18.73% 4.92% 1.85% 1.85% 15.31% 51.05% 100.00%
EY -21.49 -81.75 -218.71 -219.21 -26.31 -7.90 -4.03 206.16% QoQ % 73.71% 62.62% 0.23% -733.18% -233.04% -96.03% - Horiz. % 533.25% 2,028.54% 5,427.05% 5,439.45% 652.85% 196.03% 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 0.35 0.33 0.38 0.26 0.17 0.18 0.20 45.37% QoQ % 6.06% -13.16% 46.15% 52.94% -5.56% -10.00% - Horiz. % 175.00% 165.00% 190.00% 130.00% 85.00% 90.00% 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 Q3FY2022.pdf 
