[SINARAN] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 12,783 16,445 16,550 12,196 12,192 15,975 23,771 -33.95% QoQ % -22.27% -0.63% 35.70% 0.03% -23.68% -32.80% - Horiz. % 53.78% 69.18% 69.62% 51.31% 51.29% 67.20% 100.00%
PBT -1,459 -1,752 -4,306 -2,243 -2,051 322 -950 33.22% QoQ % 16.72% 59.31% -91.98% -9.36% -736.96% 133.89% - Horiz. % 153.58% 184.42% 453.26% 236.11% 215.89% -33.89% 100.00%
Tax 27 27 -143 28 27 28 24 8.19% QoQ % 0.00% 118.88% -610.71% 3.70% -3.57% 16.67% - Horiz. % 112.50% 112.50% -595.83% 116.67% 112.50% 116.67% 100.00%
NP -1,432 -1,725 -4,449 -2,215 -2,024 350 -926 33.83% QoQ % 16.99% 61.23% -100.86% -9.44% -678.29% 137.80% - Horiz. % 154.64% 186.29% 480.45% 239.20% 218.57% -37.80% 100.00%
NP to SH -1,361 -1,348 -4,449 -2,215 -2,024 350 -926 29.36% QoQ % -0.96% 69.70% -100.86% -9.44% -678.29% 137.80% - Horiz. % 146.98% 145.57% 480.45% 239.20% 218.57% -37.80% 100.00%
Tax Rate - % - % - % - % - % -8.70 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 14,215 18,170 20,999 14,411 14,216 15,625 24,697 -30.88% QoQ % -21.77% -13.47% 45.72% 1.37% -9.02% -36.73% - Horiz. % 57.56% 73.57% 85.03% 58.35% 57.56% 63.27% 100.00%
Net Worth 38,336 39,709 40,653 48,469 47,959 49,264 39,344 -1.72% QoQ % -3.46% -2.32% -16.13% 1.06% -2.65% 25.21% - Horiz. % 97.44% 100.93% 103.33% 123.19% 121.90% 125.21% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 38,336 39,709 40,653 48,469 47,959 49,264 39,344 -1.72% QoQ % -3.46% -2.32% -16.13% 1.06% -2.65% 25.21% - Horiz. % 97.44% 100.93% 103.33% 123.19% 121.90% 125.21% 100.00%
NOSH 914,961 914,961 907,441 956,013 899,796 884,463 662,365 24.11% QoQ % 0.00% 0.83% -5.08% 6.25% 1.73% 33.53% - Horiz. % 138.14% 138.14% 137.00% 144.33% 135.85% 133.53% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -11.20 % -10.49 % -26.88 % -18.16 % -16.60 % 2.19 % -3.90 % 102.43% QoQ % -6.77% 60.97% -48.02% -9.40% -857.99% 156.15% - Horiz. % 287.18% 268.97% 689.23% 465.64% 425.64% -56.15% 100.00%
ROE -3.55 % -3.39 % -10.94 % -4.57 % -4.22 % 0.71 % -2.35 % 31.76% QoQ % -4.72% 69.01% -139.39% -8.29% -694.37% 130.21% - Horiz. % 151.06% 144.26% 465.53% 194.47% 179.57% -30.21% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1.40 1.80 1.82 1.28 1.35 1.81 3.59 -46.71% QoQ % -22.22% -1.10% 42.19% -5.19% -25.41% -49.58% - Horiz. % 39.00% 50.14% 50.70% 35.65% 37.60% 50.42% 100.00%
EPS 0.16 -0.19 -0.49 -0.23 -0.22 0.04 -0.14 - QoQ % 184.21% 61.22% -113.04% -4.55% -650.00% 128.57% - Horiz. % -114.29% 135.71% 350.00% 164.29% 157.14% -28.57% 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 0.0419 0.0434 0.0448 0.0507 0.0533 0.0557 0.0594 -20.81% QoQ % -3.46% -3.12% -11.64% -4.88% -4.31% -6.23% - Horiz. % 70.54% 73.06% 75.42% 85.35% 89.73% 93.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 914,961 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1.40 1.80 1.81 1.33 1.33 1.75 2.60 -33.89% QoQ % -22.22% -0.55% 36.09% 0.00% -24.00% -32.69% - Horiz. % 53.85% 69.23% 69.62% 51.15% 51.15% 67.31% 100.00%
EPS 0.16 -0.19 -0.49 -0.24 -0.22 0.04 -0.10 - QoQ % 184.21% 61.22% -104.17% -9.09% -650.00% 140.00% - Horiz. % -160.00% 190.00% 490.00% 240.00% 220.00% -40.00% 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 0.0419 0.0434 0.0444 0.0530 0.0524 0.0538 0.0430 -1.72% QoQ % -3.46% -2.25% -16.23% 1.15% -2.60% 25.12% - Horiz. % 97.44% 100.93% 103.26% 123.26% 121.86% 125.12% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0600 0.0650 0.0750 0.0550 0.0950 0.1100 0.0600 -
P/RPS 4.29 3.62 4.11 4.31 7.01 6.09 1.67 87.89% QoQ % 18.51% -11.92% -4.64% -38.52% 15.11% 264.67% - Horiz. % 256.89% 216.77% 246.11% 258.08% 419.76% 364.67% 100.00%
P/EPS -40.34 -44.12 -15.30 -23.74 -42.23 277.97 -42.92 -4.06% QoQ % 8.57% -188.37% 35.55% 43.78% -115.19% 747.65% - Horiz. % 93.99% 102.80% 35.65% 55.31% 98.39% -647.65% 100.00%
EY -2.48 -2.27 -6.54 -4.21 -2.37 0.36 -2.33 4.26% QoQ % -9.25% 65.29% -55.34% -77.64% -758.33% 115.45% - Horiz. % 106.44% 97.42% 280.69% 180.69% 101.72% -15.45% 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 1.43 1.50 1.67 1.08 1.78 1.97 1.01 26.17% QoQ % -4.67% -10.18% 54.63% -39.33% -9.64% 95.05% - Horiz. % 141.58% 148.51% 165.35% 106.93% 176.24% 195.05% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 - 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.0700 0.0600 0.0650 0.0650 0.0750 0.0900 0.0750 -
P/RPS 5.01 3.34 3.56 5.10 5.54 4.98 2.09 79.40% QoQ % 50.00% -6.18% -30.20% -7.94% 11.24% 138.28% - Horiz. % 239.71% 159.81% 170.33% 244.02% 265.07% 238.28% 100.00%
P/EPS -47.06 -40.73 -13.26 -28.05 -33.34 227.43 -53.65 -8.39% QoQ % -15.54% -207.16% 52.73% 15.87% -114.66% 523.91% - Horiz. % 87.72% 75.92% 24.72% 52.28% 62.14% -423.91% 100.00%
EY -2.12 -2.46 -7.54 -3.56 -3.00 0.44 -1.86 9.14% QoQ % 13.82% 67.37% -111.80% -18.67% -781.82% 123.66% - Horiz. % 113.98% 132.26% 405.38% 191.40% 161.29% -23.66% 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 1.67 1.38 1.45 1.28 1.41 1.62 1.26 20.72% QoQ % 21.01% -4.83% 13.28% -9.22% -12.96% 28.57% - Horiz. % 132.54% 109.52% 115.08% 101.59% 111.90% 128.57% 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
SAG - 3rd Financial Results.pdf 
