[SAUDEE] QoQ Quarter Result on 2022-10-31 [#1] 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 22,173 23,367 24,991 25,819 28,116 23,756 27,751 -13.93% QoQ % -5.11% -6.50% -3.21% -8.17% 18.35% -14.40% - Horiz. % 79.90% 84.20% 90.05% 93.04% 101.32% 85.60% 100.00%
PBT -10,335 567 837 1,589 -7,135 162 1,542 - QoQ % -1,922.75% -32.26% -47.33% 122.27% -4,504.32% -89.49% - Horiz. % -670.23% 36.77% 54.28% 103.05% -462.71% 10.51% 100.00%
Tax 0 0 0 0 -98 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% - -
NP -10,335 567 837 1,589 -7,233 162 1,542 - QoQ % -1,922.75% -32.26% -47.33% 121.97% -4,564.81% -89.49% - Horiz. % -670.23% 36.77% 54.28% 103.05% -469.07% 10.51% 100.00%
NP to SH -10,335 567 837 1,589 -7,233 162 1,542 - QoQ % -1,922.75% -32.26% -47.33% 121.97% -4,564.81% -89.49% - Horiz. % -670.23% 36.77% 54.28% 103.05% -469.07% 10.51% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 32,508 22,800 24,154 24,230 35,349 23,594 26,209 15.49% QoQ % 42.58% -5.61% -0.31% -31.45% 49.82% -9.98% - Horiz. % 124.03% 86.99% 92.16% 92.45% 134.87% 90.02% 100.00%
Net Worth 135,386 145,652 145,081 138,759 137,568 102,084 88,196 33.18% QoQ % -7.05% 0.39% 4.56% 0.87% 34.76% 15.75% - Horiz. % 153.51% 165.15% 164.50% 157.33% 155.98% 115.75% 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 135,386 145,652 145,081 138,759 137,568 102,084 88,196 33.18% QoQ % -7.05% 0.39% 4.56% 0.87% 34.76% 15.75% - Horiz. % 153.51% 165.15% 164.50% 157.33% 155.98% 115.75% 100.00%
NOSH 1,140,580 1,140,580 1,140,580 991,844 991,844 705,982 552,953 62.26% QoQ % 0.00% 0.00% 15.00% 0.00% 40.49% 27.67% - Horiz. % 206.27% 206.27% 206.27% 179.37% 179.37% 127.67% 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 -46.61 % 2.43 % 3.35 % 6.15 % -25.73 % 0.68 % 5.56 % - QoQ % -2,018.11% -27.46% -45.53% 123.90% -3,883.82% -87.77% - Horiz. % -838.31% 43.71% 60.25% 110.61% -462.77% 12.23% 100.00%
ROE -7.63 % 0.39 % 0.58 % 1.15 % -5.26 % 0.16 % 1.75 % - QoQ % -2,056.41% -32.76% -49.57% 121.86% -3,387.50% -90.86% - Horiz. % -436.00% 22.29% 33.14% 65.71% -300.57% 9.14% 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 1.94 2.05 2.19 2.60 2.83 3.36 5.02 -47.04% QoQ % -5.37% -6.39% -15.77% -8.13% -15.77% -33.07% - Horiz. % 38.65% 40.84% 43.63% 51.79% 56.37% 66.93% 100.00%
EPS -0.91 0.05 0.07 0.16 -0.73 0.02 0.28 - QoQ % -1,920.00% -28.57% -56.25% 121.92% -3,750.00% -92.86% - Horiz. % -325.00% 17.86% 25.00% 57.14% -260.71% 7.14% 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 0.1187 0.1277 0.1272 0.1399 0.1387 0.1446 0.1595 -17.92% QoQ % -7.05% 0.39% -9.08% 0.87% -4.08% -9.34% - Horiz. % 74.42% 80.06% 79.75% 87.71% 86.96% 90.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,561,940 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 1.42 1.50 1.60 1.65 1.80 1.52 1.78 -14.02% QoQ % -5.33% -6.25% -3.03% -8.33% 18.42% -14.61% - Horiz. % 79.78% 84.27% 89.89% 92.70% 101.12% 85.39% 100.00%
EPS -0.66 0.04 0.05 0.10 -0.46 0.01 0.10 - QoQ % -1,750.00% -20.00% -50.00% 121.74% -4,700.00% -90.00% - Horiz. % -660.00% 40.00% 50.00% 100.00% -460.00% 10.00% 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 0.0867 0.0933 0.0929 0.0888 0.0881 0.0654 0.0565 33.14% QoQ % -7.07% 0.43% 4.62% 0.79% 34.71% 15.75% - Horiz. % 153.45% 165.13% 164.42% 157.17% 155.93% 115.75% 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 0.0300 0.0400 0.0450 0.0350 0.0450 0.0550 0.0600 -
P/RPS 1.54 1.95 2.05 1.34 1.59 1.63 1.20 18.15% QoQ % -21.03% -4.88% 52.99% -15.72% -2.45% 35.83% - Horiz. % 128.33% 162.50% 170.83% 111.67% 132.50% 135.83% 100.00%
P/EPS -3.31 80.46 61.32 21.85 -6.17 239.69 21.52 - QoQ % -104.11% 31.21% 180.64% 454.13% -102.57% 1,013.80% - Horiz. % -15.38% 373.88% 284.94% 101.53% -28.67% 1,113.80% 100.00%
EY -30.20 1.24 1.63 4.58 -16.21 0.42 4.65 - QoQ % -2,535.48% -23.93% -64.41% 128.25% -3,959.52% -90.97% - Horiz. % -649.46% 26.67% 35.05% 98.49% -348.60% 9.03% 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 0.25 0.31 0.35 0.25 0.32 0.38 0.38 -24.41% QoQ % -19.35% -11.43% 40.00% -21.87% -15.79% 0.00% - Horiz. % 65.79% 81.58% 92.11% 65.79% 84.21% 100.00% 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 29/09/23 27/06/23 31/03/23 28/12/22 29/09/22 - 25/03/22 -
Price 0.0300 0.0250 0.0350 0.0450 0.0400 0.0450 0.0550 -
P/RPS 1.54 1.22 1.60 1.73 1.41 1.34 1.10 25.22% QoQ % 26.23% -23.75% -7.51% 22.70% 5.22% 21.82% - Horiz. % 140.00% 110.91% 145.45% 157.27% 128.18% 121.82% 100.00%
P/EPS -3.31 50.29 47.69 28.09 -5.49 196.11 19.72 - QoQ % -106.58% 5.45% 69.78% 611.66% -102.80% 894.47% - Horiz. % -16.78% 255.02% 241.84% 142.44% -27.84% 994.47% 100.00%
EY -30.20 1.99 2.10 3.56 -18.23 0.51 5.07 - QoQ % -1,617.59% -5.24% -41.01% 119.53% -3,674.51% -89.94% - Horiz. % -595.66% 39.25% 41.42% 70.22% -359.57% 10.06% 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 0.20 0.28 0.32 0.29 0.31 0.34 -18.58% QoQ % 25.00% -28.57% -12.50% 10.34% -6.45% -8.82% - Horiz. % 73.53% 58.82% 82.35% 94.12% 85.29% 91.18% 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
SD-SGB 1st quarter ended 30 Oct 2022-final.pdf 
