[SDS] YoY Quarter Result on 2021-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 - CAGR
Revenue 71,274 60,878 39,760 38,723 45,359 0 - - YoY % 17.08% 53.11% 2.68% -14.63% 0.00% - - Horiz. % 157.13% 134.21% 87.66% 85.37% 100.00% - -
PBT 6,765 5,985 -385 60 1,366 0 - - YoY % 13.03% 1,654.55% -741.67% -95.61% 0.00% - - Horiz. % 495.24% 438.14% -28.18% 4.39% 100.00% - -
Tax -1,759 -1,381 -144 -95 -257 0 - - YoY % -27.37% -859.03% -51.58% 63.04% 0.00% - - Horiz. % 684.44% 537.35% 56.03% 36.96% 100.00% - -
NP 5,006 4,604 -529 -35 1,109 0 - - YoY % 8.73% 970.32% -1,411.43% -103.16% 0.00% - - Horiz. % 451.40% 415.15% -47.70% -3.16% 100.00% - -
NP to SH 4,947 4,522 -496 32 1,079 0 - - YoY % 9.40% 1,011.69% -1,650.00% -97.03% 0.00% - - Horiz. % 458.48% 419.09% -45.97% 2.97% 100.00% - -
Tax Rate 26.00 % 23.07 % - % 158.33 % 18.81 % - % - % - YoY % 12.70% 0.00% 0.00% 741.73% 0.00% - - Horiz. % 138.22% 122.65% 0.00% 841.73% 100.00% - -
Total Cost 66,268 56,274 40,289 38,758 44,250 0 - - YoY % 17.76% 39.68% 3.95% -12.41% 0.00% - - Horiz. % 149.76% 127.17% 91.05% 87.59% 100.00% - -
Net Worth 106,503 85,223 73,048 64,931 38,963 - - - YoY % 24.97% 16.67% 12.50% 66.65% 0.00% - - Horiz. % 273.34% 218.72% 187.48% 166.65% 100.00% - -
Dividend 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 - CAGR
Div 1,433 - 1,014 - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 141.31% 0.00% 100.00% - - - -
Div Payout % 28.98 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
Equity 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 - CAGR
Net Worth 106,503 85,223 73,048 64,931 38,963 - - - YoY % 24.97% 16.67% 12.50% 66.65% 0.00% - - Horiz. % 273.34% 218.72% 187.48% 166.65% 100.00% - -
NOSH 409,630 405,824 405,823 405,823 301,527 - - - YoY % 0.94% 0.00% 0.00% 34.59% 0.00% - - Horiz. % 135.85% 134.59% 134.59% 134.59% 100.00% - -
Ratio Analysis 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 - CAGR
NP Margin 7.02 % 7.56 % -1.33 % -0.09 % 2.44 % - % - % - YoY % -7.14% 668.42% -1,377.78% -103.69% 0.00% - - Horiz. % 287.70% 309.84% -54.51% -3.69% 100.00% - -
ROE 4.64 % 5.31 % -0.68 % 0.05 % 2.77 % - % - % - YoY % -12.62% 880.88% -1,460.00% -98.19% 0.00% - - Horiz. % 167.51% 191.70% -24.55% 1.81% 100.00% - -
Per Share 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 - CAGR
RPS 17.40 15.00 9.80 9.54 15.13 - - - YoY % 16.00% 53.06% 2.73% -36.95% 0.00% - - Horiz. % 115.00% 99.14% 64.77% 63.05% 100.00% - -
EPS 1.21 1.11 -0.12 0.01 0.36 0.00 - - YoY % 9.01% 1,025.00% -1,300.00% -97.22% 0.00% - - Horiz. % 336.11% 308.33% -33.33% 2.78% 100.00% - -
DPS 0.35 0.00 0.25 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 140.00% 0.00% 100.00% - - - -
NAPS 0.2600 0.2100 0.1800 0.1600 0.1300 - - - YoY % 23.81% 16.67% 12.50% 23.08% 0.00% - - Horiz. % 200.00% 161.54% 138.46% 123.08% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 409,630 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 - CAGR
RPS 17.40 14.86 9.71 9.45 11.07 - - - YoY % 17.09% 53.04% 2.75% -14.63% 0.00% - - Horiz. % 157.18% 134.24% 87.71% 85.37% 100.00% - -
EPS 1.21 1.10 -0.12 0.01 0.26 0.00 - - YoY % 10.00% 1,016.67% -1,300.00% -96.15% 0.00% - - Horiz. % 465.38% 423.08% -46.15% 3.85% 100.00% - -
DPS 0.35 0.00 0.25 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 140.00% 0.00% 100.00% - - - -
NAPS 0.2600 0.2080 0.1783 0.1585 0.0951 - - - YoY % 25.00% 16.66% 12.49% 66.67% 0.00% - - Horiz. % 273.40% 218.72% 187.49% 166.67% 100.00% - -
Price Multiplier on Financial Quarter End Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 - CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 - - - -
Price 0.5650 0.3850 0.3600 0.2400 0.0000 0.0000 - -
P/RPS 3.25 2.57 3.67 2.52 0.00 0.00 - - YoY % 26.46% -29.97% 45.63% 0.00% 0.00% - - Horiz. % 128.97% 101.98% 145.63% 100.00% - - -
P/EPS 46.78 34.55 -294.55 3,043.68 0.00 0.00 - - YoY % 35.40% 111.73% -109.68% 0.00% 0.00% - - Horiz. % 1.54% 1.14% -9.68% 100.00% - - -
EY 2.14 2.89 -0.34 0.03 0.00 0.00 - - YoY % -25.95% 950.00% -1,233.33% 0.00% 0.00% - - Horiz. % 7,133.33% 9,633.33% -1,133.33% 100.00% - - -
DY 0.62 0.00 0.69 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 89.86% 0.00% 100.00% - - - -
P/NAPS 2.17 1.83 2.00 1.50 0.00 0.00 - - YoY % 18.58% -8.50% 33.33% 0.00% 0.00% - - Horiz. % 144.67% 122.00% 133.33% 100.00% - - -
Price Multiplier on Announcement Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 - CAGR
Date 29/08/23 26/08/22 27/08/21 28/08/20 - - - -
Price 0.6400 0.4800 0.3600 0.2400 0.0000 0.0000 - -
P/RPS 3.68 3.20 3.67 2.52 0.00 0.00 - - YoY % 15.00% -12.81% 45.63% 0.00% 0.00% - - Horiz. % 146.03% 126.98% 145.63% 100.00% - - -
P/EPS 52.99 43.08 -294.55 3,043.68 0.00 0.00 - - YoY % 23.00% 114.63% -109.68% 0.00% 0.00% - - Horiz. % 1.74% 1.42% -9.68% 100.00% - - -
EY 1.89 2.32 -0.34 0.03 0.00 0.00 - - YoY % -18.53% 782.35% -1,233.33% 0.00% 0.00% - - Horiz. % 6,300.00% 7,733.33% -1,133.33% 100.00% - - -
DY 0.55 0.00 0.69 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 79.71% 0.00% 100.00% - - - -
P/NAPS 2.46 2.29 2.00 1.50 0.00 0.00 - - YoY % 7.42% 14.50% 33.33% 0.00% 0.00% - - Horiz. % 164.00% 152.67% 133.33% 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
SDS - Q1 FY2022 REPORT 30.6.2021.pdf 
