[SINARAN] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 16,550 12,196 12,192 15,975 23,771 21,539 44,471 -48.17% QoQ % 35.70% 0.03% -23.68% -32.80% 10.36% -51.57% - Horiz. % 37.22% 27.42% 27.42% 35.92% 53.45% 48.43% 100.00%
PBT -4,306 -2,243 -2,051 322 -950 -1,403 -1,863 74.55% QoQ % -91.98% -9.36% -736.96% 133.89% 32.29% 24.69% - Horiz. % 231.13% 120.40% 110.09% -17.28% 50.99% 75.31% 100.00%
Tax -143 28 27 28 24 27 26 - QoQ % -610.71% 3.70% -3.57% 16.67% -11.11% 3.85% - Horiz. % -550.00% 107.69% 103.85% 107.69% 92.31% 103.85% 100.00%
NP -4,449 -2,215 -2,024 350 -926 -1,376 -1,837 80.05% QoQ % -100.86% -9.44% -678.29% 137.80% 32.70% 25.10% - Horiz. % 242.19% 120.58% 110.18% -19.05% 50.41% 74.90% 100.00%
NP to SH -4,449 -2,215 -2,024 350 -926 -1,376 -1,837 80.05% QoQ % -100.86% -9.44% -678.29% 137.80% 32.70% 25.10% - Horiz. % 242.19% 120.58% 110.18% -19.05% 50.41% 74.90% 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% 100.00% - - -
Total Cost 20,999 14,411 14,216 15,625 24,697 22,915 46,308 -40.89% QoQ % 45.72% 1.37% -9.02% -36.73% 7.78% -50.52% - Horiz. % 45.35% 31.12% 30.70% 33.74% 53.33% 49.48% 100.00%
Net Worth 40,653 48,469 47,959 49,264 39,344 39,357 43,770 -4.79% QoQ % -16.13% 1.06% -2.65% 25.21% -0.03% -10.08% - Horiz. % 92.88% 110.74% 109.57% 112.55% 89.89% 89.92% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 40,653 48,469 47,959 49,264 39,344 39,357 43,770 -4.79% QoQ % -16.13% 1.06% -2.65% 25.21% -0.03% -10.08% - Horiz. % 92.88% 110.74% 109.57% 112.55% 89.89% 89.92% 100.00%
NOSH 907,441 956,013 899,796 884,463 662,365 648,396 696,989 19.18% QoQ % -5.08% 6.25% 1.73% 33.53% 2.15% -6.97% - Horiz. % 130.19% 137.16% 129.10% 126.90% 95.03% 93.03% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -26.88 % -18.16 % -16.60 % 2.19 % -3.90 % -6.39 % -4.13 % 247.41% QoQ % -48.02% -9.40% -857.99% 156.15% 38.97% -54.72% - Horiz. % 650.85% 439.71% 401.94% -53.03% 94.43% 154.72% 100.00%
ROE -10.94 % -4.57 % -4.22 % 0.71 % -2.35 % -3.50 % -4.20 % 88.98% QoQ % -139.39% -8.29% -694.37% 130.21% 32.86% 16.67% - Horiz. % 260.48% 108.81% 100.48% -16.90% 55.95% 83.33% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.82 1.28 1.35 1.81 3.59 3.32 6.38 -56.57% QoQ % 42.19% -5.19% -25.41% -49.58% 8.13% -47.96% - Horiz. % 28.53% 20.06% 21.16% 28.37% 56.27% 52.04% 100.00%
EPS -0.49 -0.23 -0.22 0.04 -0.14 -0.21 -0.26 52.40% QoQ % -113.04% -4.55% -650.00% 128.57% 33.33% 19.23% - Horiz. % 188.46% 88.46% 84.62% -15.38% 53.85% 80.77% 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 0.0448 0.0507 0.0533 0.0557 0.0594 0.0607 0.0628 -20.11% QoQ % -11.64% -4.88% -4.31% -6.23% -2.14% -3.34% - Horiz. % 71.34% 80.73% 84.87% 88.69% 94.59% 96.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 914,961 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.81 1.33 1.33 1.75 2.60 2.35 4.86 -48.14% QoQ % 36.09% 0.00% -24.00% -32.69% 10.64% -51.65% - Horiz. % 37.24% 27.37% 27.37% 36.01% 53.50% 48.35% 100.00%
EPS -0.49 -0.24 -0.22 0.04 -0.10 -0.15 -0.20 81.44% QoQ % -104.17% -9.09% -650.00% 140.00% 33.33% 25.00% - Horiz. % 245.00% 120.00% 110.00% -20.00% 50.00% 75.00% 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 0.0444 0.0530 0.0524 0.0538 0.0430 0.0430 0.0478 -4.79% QoQ % -16.23% 1.15% -2.60% 25.12% 0.00% -10.04% - Horiz. % 92.89% 110.88% 109.62% 112.55% 89.96% 89.96% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0750 0.0550 0.0950 0.1100 0.0600 0.1000 0.0800 -
P/RPS 4.11 4.31 7.01 6.09 1.67 3.01 1.25 120.64% QoQ % -4.64% -38.52% 15.11% 264.67% -44.52% 140.80% - Horiz. % 328.80% 344.80% 560.80% 487.20% 133.60% 240.80% 100.00%
P/EPS -15.30 -23.74 -42.23 277.97 -42.92 -47.12 -30.35 -36.58% QoQ % 35.55% 43.78% -115.19% 747.65% 8.91% -55.26% - Horiz. % 50.41% 78.22% 139.14% -915.88% 141.42% 155.26% 100.00%
EY -6.54 -4.21 -2.37 0.36 -2.33 -2.12 -3.29 57.90% QoQ % -55.34% -77.64% -758.33% 115.45% -9.91% 35.56% - Horiz. % 198.78% 127.96% 72.04% -10.94% 70.82% 64.44% 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 1.08 1.78 1.97 1.01 1.65 1.27 19.97% QoQ % 54.63% -39.33% -9.64% 95.05% -38.79% 29.92% - Horiz. % 131.50% 85.04% 140.16% 155.12% 79.53% 129.92% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 -
Price 0.0650 0.0650 0.0750 0.0900 0.0750 0.0650 0.1000 -
P/RPS 3.56 5.10 5.54 4.98 2.09 1.96 1.57 72.34% QoQ % -30.20% -7.94% 11.24% 138.28% 6.63% 24.84% - Horiz. % 226.75% 324.84% 352.87% 317.20% 133.12% 124.84% 100.00%
P/EPS -13.26 -28.05 -33.34 227.43 -53.65 -30.63 -37.94 -50.29% QoQ % 52.73% 15.87% -114.66% 523.91% -75.16% 19.27% - Horiz. % 34.95% 73.93% 87.88% -599.45% 141.41% 80.73% 100.00%
EY -7.54 -3.56 -3.00 0.44 -1.86 -3.26 -2.64 100.92% QoQ % -111.80% -18.67% -781.82% 123.66% 42.94% -23.48% - Horiz. % 285.61% 134.85% 113.64% -16.67% 70.45% 123.48% 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 1.45 1.28 1.41 1.62 1.26 1.07 1.59 -5.94% QoQ % 13.28% -9.22% -12.96% 28.57% 17.76% -32.70% - Horiz. % 91.19% 80.50% 88.68% 101.89% 79.25% 67.30% 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 - 1st Financial Result - 310522.pdf 
