[SAPRES] QoQ Quarter Result on 2022-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 11,920 13,705 15,505 14,657 13,806 11,740 10,901 6.16% QoQ % -13.02% -11.61% 5.79% 6.16% 17.60% 7.70% - Horiz. % 109.35% 125.72% 142.23% 134.46% 126.65% 107.70% 100.00%
PBT -22,344 -16,991 92,955 16,465 -7,649 -29,090 -115,575 -66.67% QoQ % -31.50% -118.28% 464.56% 315.26% 73.71% 74.83% - Horiz. % 19.33% 14.70% -80.43% -14.25% 6.62% 25.17% 100.00%
Tax 0 0 0 0 0 0 4,714 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NP -22,344 -16,991 92,955 16,465 -7,649 -29,090 -110,861 -65.72% QoQ % -31.50% -118.28% 464.56% 315.26% 73.71% 73.76% - Horiz. % 20.15% 15.33% -83.85% -14.85% 6.90% 26.24% 100.00%
NP to SH -22,254 -17,081 93,005 16,528 -7,649 -29,101 -109,914 -65.62% QoQ % -30.29% -118.37% 462.71% 316.08% 73.72% 73.52% - Horiz. % 20.25% 15.54% -84.62% -15.04% 6.96% 26.48% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 34,264 30,696 -77,450 -1,808 21,455 40,830 121,762 -57.16% QoQ % 11.62% 139.63% -4,183.74% -108.43% -47.45% -66.47% - Horiz. % 28.14% 25.21% -63.61% -1.48% 17.62% 33.53% 100.00%
Net Worth 178,687 201,024 210,795 118,660 101,908 108,887 131,223 22.92% QoQ % -11.11% -4.64% 77.65% 16.44% -6.41% -17.02% - Horiz. % 136.17% 153.19% 160.64% 90.43% 77.66% 82.98% 100.00%
Dividend 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 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 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 178,687 201,024 210,795 118,660 101,908 108,887 131,223 22.92% QoQ % -11.11% -4.64% 77.65% 16.44% -6.41% -17.02% - Horiz. % 136.17% 153.19% 160.64% 90.43% 77.66% 82.98% 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 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin -187.45 % -123.98 % 599.52 % 112.34 % -55.40 % -247.79 % -1,016.98 % -67.71% QoQ % -51.19% -120.68% 433.67% 302.78% 77.64% 75.63% - Horiz. % 18.43% 12.19% -58.95% -11.05% 5.45% 24.37% 100.00%
ROE -12.45 % -8.50 % 44.12 % 13.93 % -7.51 % -26.73 % -83.76 % -72.04% QoQ % -46.47% -119.27% 216.73% 285.49% 71.90% 68.09% - Horiz. % 14.86% 10.15% -52.67% -16.63% 8.97% 31.91% 100.00%
Per Share 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 8.54 9.82 11.11 10.50 9.89 8.41 7.81 6.16% QoQ % -13.03% -11.61% 5.81% 6.17% 17.60% 7.68% - Horiz. % 109.35% 125.74% 142.25% 134.44% 126.63% 107.68% 100.00%
EPS -15.94 -12.24 66.62 11.84 -5.49 -20.85 -78.73 -65.62% QoQ % -30.23% -118.37% 462.67% 315.66% 73.67% 73.52% - Horiz. % 20.25% 15.55% -84.62% -15.04% 6.97% 26.48% 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 1.2800 1.4400 1.5100 0.8500 0.7300 0.7800 0.9400 22.92% QoQ % -11.11% -4.64% 77.65% 16.44% -6.41% -17.02% - Horiz. % 136.17% 153.19% 160.64% 90.43% 77.66% 82.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 8.54 9.82 11.11 10.50 9.89 8.41 7.81 6.16% QoQ % -13.03% -11.61% 5.81% 6.17% 17.60% 7.68% - Horiz. % 109.35% 125.74% 142.25% 134.44% 126.63% 107.68% 100.00%
EPS -15.94 -12.24 66.62 11.84 -5.49 -20.85 -78.73 -65.62% QoQ % -30.23% -118.37% 462.67% 315.66% 73.67% 73.52% - Horiz. % 20.25% 15.55% -84.62% -15.04% 6.97% 26.48% 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 1.2800 1.4400 1.5100 0.8500 0.7300 0.7800 0.9400 22.92% QoQ % -11.11% -4.64% 77.65% 16.44% -6.41% -17.02% - Horiz. % 136.17% 153.19% 160.64% 90.43% 77.66% 82.98% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.4600 0.4550 0.3750 0.2400 0.2500 0.3200 0.4300 -
P/RPS 5.39 4.63 3.38 2.29 2.53 3.81 5.51 -1.46% QoQ % 16.41% 36.98% 47.60% -9.49% -33.60% -30.85% - Horiz. % 97.82% 84.03% 61.34% 41.56% 45.92% 69.15% 100.00%
P/EPS -2.89 -3.72 0.56 2.03 -4.56 -1.54 -0.55 203.16% QoQ % 22.31% -764.29% -72.41% 144.52% -196.10% -180.00% - Horiz. % 525.45% 676.36% -101.82% -369.09% 829.09% 280.00% 100.00%
EY -34.65 -26.89 177.66 49.33 -21.92 -65.14 -183.10 -67.14% QoQ % -28.86% -115.14% 260.15% 325.05% 66.35% 64.42% - Horiz. % 18.92% 14.69% -97.03% -26.94% 11.97% 35.58% 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 0.36 0.32 0.25 0.28 0.34 0.41 0.46 -15.11% QoQ % 12.50% 28.00% -10.71% -17.65% -17.07% -10.87% - Horiz. % 78.26% 69.57% 54.35% 60.87% 73.91% 89.13% 100.00%
Price Multiplier on Announcement Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 26/09/23 27/06/23 - 30/11/22 29/09/22 30/06/22 31/03/22 -
Price 0.4200 0.4300 0.4900 0.2400 0.2550 0.2550 0.3600 -
P/RPS 4.92 4.38 4.41 2.29 2.58 3.03 4.61 4.45% QoQ % 12.33% -0.68% 92.58% -11.24% -14.85% -34.27% - Horiz. % 106.72% 95.01% 95.66% 49.67% 55.97% 65.73% 100.00%
P/EPS -2.63 -3.51 0.74 2.03 -4.65 -1.22 -0.46 220.76% QoQ % 25.07% -574.32% -63.55% 143.66% -281.15% -165.22% - Horiz. % 571.74% 763.04% -160.87% -441.30% 1,010.87% 265.22% 100.00%
EY -37.96 -28.46 135.96 49.33 -21.49 -81.75 -218.71 -68.98% QoQ % -33.38% -120.93% 175.61% 329.55% 73.71% 62.62% - Horiz. % 17.36% 13.01% -62.16% -22.55% 9.83% 37.38% 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 0.30 0.32 0.28 0.35 0.33 0.38 -9.00% QoQ % 10.00% -6.25% 14.29% -20.00% 6.06% -13.16% - Horiz. % 86.84% 78.95% 84.21% 73.68% 92.11% 86.84% 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 Q3 Financial Results ended 31 October 2022.pdf 
