[SANICHI] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 3,417 4,315 6,186 3,397 2,648 12,868 3,890 -2.14% YoY % -20.81% -30.25% 82.10% 28.29% -79.42% 230.80% - Horiz. % 87.84% 110.93% 159.02% 87.33% 68.07% 330.80% 100.00%
PBT 647 -11,929 2,303 -2,927 -7,612 2,780 1,090 -8.32% YoY % 105.42% -617.98% 178.68% 61.55% -373.81% 155.05% - Horiz. % 59.36% -1,094.40% 211.28% -268.53% -698.35% 255.05% 100.00%
Tax -141 -345 -153 -276 -337 -409 42 - YoY % 59.13% -125.49% 44.57% 18.10% 17.60% -1,073.81% - Horiz. % -335.71% -821.43% -364.29% -657.14% -802.38% -973.81% 100.00%
NP 506 -12,274 2,150 -3,203 -7,949 2,371 1,132 -12.55% YoY % 104.12% -670.88% 167.12% 59.71% -435.26% 109.45% - Horiz. % 44.70% -1,084.28% 189.93% -282.95% -702.21% 209.45% 100.00%
NP to SH 470 -12,241 2,153 -3,203 -7,949 2,372 1,132 -13.62% YoY % 103.84% -668.56% 167.22% 59.71% -435.12% 109.54% - Horiz. % 41.52% -1,081.36% 190.19% -282.95% -702.21% 209.54% 100.00%
Tax Rate 21.79 % - % 6.64 % - % - % 14.71 % -3.85 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 482.08% - Horiz. % -565.97% 0.00% -172.47% 0.00% 0.00% -382.08% 100.00%
Total Cost 2,911 16,589 4,036 6,600 10,597 10,497 2,758 0.90% YoY % -82.45% 311.03% -38.85% -37.72% 0.95% 280.60% - Horiz. % 105.55% 601.49% 146.34% 239.30% 384.23% 380.60% 100.00%
Net Worth 252,557 266,588 294,268 215,210 243,934 183,848 191,569 4.71% YoY % -5.26% -9.41% 36.74% -11.78% 32.68% -4.03% - Horiz. % 131.84% 139.16% 153.61% 112.34% 127.34% 95.97% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 252,557 266,588 294,268 215,210 243,934 183,848 191,569 4.71% YoY % -5.26% -9.41% 36.74% -11.78% 32.68% -4.03% - Horiz. % 131.84% 139.16% 153.61% 112.34% 127.34% 95.97% 100.00%
NOSH 1,403,095 1,403,095 1,131,803 1,132,686 1,108,795 360,487 290,256 30.02% YoY % 0.00% 23.97% -0.08% 2.15% 207.58% 24.20% - Horiz. % 483.40% 483.40% 389.93% 390.24% 382.01% 124.20% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 14.81 % -284.45 % 34.76 % -94.29 % -300.19 % 18.43 % 29.10 % -10.64% YoY % 105.21% -918.33% 136.86% 68.59% -1,728.81% -36.67% - Horiz. % 50.89% -977.49% 119.45% -324.02% -1,031.58% 63.33% 100.00%
ROE 0.19 % -4.59 % 0.73 % -1.49 % -3.26 % 1.29 % 0.59 % -17.20% YoY % 104.14% -728.77% 148.99% 54.29% -352.71% 118.64% - Horiz. % 32.20% -777.97% 123.73% -252.54% -552.54% 218.64% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.24 0.31 0.55 0.30 0.24 3.57 1.34 -24.91% YoY % -22.58% -43.64% 83.33% 25.00% -93.28% 166.42% - Horiz. % 17.91% 23.13% 41.04% 22.39% 17.91% 266.42% 100.00%
EPS 0.03 -0.87 0.19 -0.28 -0.72 0.66 0.39 -34.77% YoY % 103.45% -557.89% 167.86% 61.11% -209.09% 69.23% - Horiz. % 7.69% -223.08% 48.72% -71.79% -184.62% 169.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1800 0.1900 0.2600 0.1900 0.2200 0.5100 0.6600 -19.46% YoY % -5.26% -26.92% 36.84% -13.64% -56.86% -22.73% - Horiz. % 27.27% 28.79% 39.39% 28.79% 33.33% 77.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,403,095 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.24 0.31 0.44 0.24 0.19 0.92 0.28 -2.54% YoY % -22.58% -29.55% 83.33% 26.32% -79.35% 228.57% - Horiz. % 85.71% 110.71% 157.14% 85.71% 67.86% 328.57% 100.00%
EPS 0.03 -0.87 0.15 -0.23 -0.57 0.17 0.08 -15.07% YoY % 103.45% -680.00% 165.22% 59.65% -435.29% 112.50% - Horiz. % 37.50% -1,087.50% 187.50% -287.50% -712.50% 212.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1800 0.1900 0.2097 0.1534 0.1739 0.1310 0.1365 4.72% YoY % -5.26% -9.39% 36.70% -11.79% 32.75% -4.03% - Horiz. % 131.87% 139.19% 153.63% 112.38% 127.40% 95.97% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.0200 0.0250 0.0350 0.0550 0.0450 0.1000 0.1600 -
P/RPS 8.21 8.13 6.40 18.34 18.84 2.80 11.94 -6.05% YoY % 0.98% 27.03% -65.10% -2.65% 572.86% -76.55% - Horiz. % 68.76% 68.09% 53.60% 153.60% 157.79% 23.45% 100.00%
P/EPS 59.71 -2.87 18.40 -19.45 -6.28 15.20 41.03 6.45% YoY % 2,180.49% -115.60% 194.60% -209.71% -141.32% -62.95% - Horiz. % 145.53% -6.99% 44.85% -47.40% -15.31% 37.05% 100.00%
EY 1.67 -34.90 5.44 -5.14 -15.93 6.58 2.44 -6.12% YoY % 104.79% -741.54% 205.84% 67.73% -342.10% 169.67% - Horiz. % 68.44% -1,430.33% 222.95% -210.66% -652.87% 269.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.11 0.13 0.13 0.29 0.20 0.20 0.24 -12.19% YoY % -15.38% 0.00% -55.17% 45.00% 0.00% -16.67% - Horiz. % 45.83% 54.17% 54.17% 120.83% 83.33% 83.33% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 30/11/21 27/11/20 28/11/19 08/11/18 24/11/17 -
Price 0.0200 0.0250 0.0300 0.0650 0.0450 0.1050 0.1000 -
P/RPS 8.21 8.13 5.49 21.67 18.84 2.94 7.46 1.61% YoY % 0.98% 48.09% -74.67% 15.02% 540.82% -60.59% - Horiz. % 110.05% 108.98% 73.59% 290.48% 252.55% 39.41% 100.00%
P/EPS 59.71 -2.87 15.77 -22.99 -6.28 15.96 25.64 15.12% YoY % 2,180.49% -118.20% 168.60% -266.08% -139.35% -37.75% - Horiz. % 232.88% -11.19% 61.51% -89.66% -24.49% 62.25% 100.00%
EY 1.67 -34.90 6.34 -4.35 -15.93 6.27 3.90 -13.18% YoY % 104.79% -650.47% 245.75% 72.69% -354.07% 60.77% - Horiz. % 42.82% -894.87% 162.56% -111.54% -408.46% 160.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.11 0.13 0.12 0.34 0.20 0.21 0.15 -5.04% YoY % -15.38% 8.33% -64.71% 70.00% -4.76% 40.00% - Horiz. % 73.33% 86.67% 80.00% 226.67% 133.33% 140.00% 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
STB Q3 2022 Result (Bursa).pdf 
