[SAPRES] YoY Quarter Result on 2013-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 CAGR
Revenue 15,859 9,840 10,213 8,995 4,352 65,984 50,923 -15.35% YoY % 61.17% -3.65% 13.54% 106.69% -93.40% 29.58% - Horiz. % 31.14% 19.32% 20.06% 17.66% 8.55% 129.58% 100.00%
PBT 3,660 2,838 4,413 34,782 11,765 -355 -149 - YoY % 28.96% -35.69% -87.31% 195.64% 3,414.08% -138.26% - Horiz. % -2,456.38% -1,904.70% -2,961.74% -23,343.62% -7,895.97% 238.26% 100.00%
Tax -399 665 698 284 10,155 -42 -2,886 -24.61% YoY % -160.00% -4.73% 145.77% -97.20% 24,278.57% 98.54% - Horiz. % 13.83% -23.04% -24.19% -9.84% -351.87% 1.46% 100.00%
NP 3,261 3,503 5,111 35,066 21,920 -397 -3,035 - YoY % -6.91% -31.46% -85.42% 59.97% 5,621.41% 86.92% - Horiz. % -107.45% -115.42% -168.40% -1,155.39% -722.24% 13.08% 100.00%
NP to SH 3,261 3,503 5,111 35,066 21,920 -397 -3,035 - YoY % -6.91% -31.46% -85.42% 59.97% 5,621.41% 86.92% - Horiz. % -107.45% -115.42% -168.40% -1,155.39% -722.24% 13.08% 100.00%
Tax Rate 10.90 % -23.43 % -15.82 % -0.82 % -86.32 % - % - % - YoY % 146.52% -48.10% -1,829.27% 99.05% 0.00% 0.00% - Horiz. % -12.63% 27.14% 18.33% 0.95% 100.00% - -
Total Cost 12,598 6,337 5,102 -26,071 -17,568 66,381 53,958 -18.76% YoY % 98.80% 24.21% 119.57% -48.40% -126.47% 23.02% - Horiz. % 23.35% 11.74% 9.46% -48.32% -32.56% 123.02% 100.00%
Net Worth 368,232 369,825 346,054 351,719 177,281 151,710 142,349 14.54% YoY % -0.43% 6.87% -1.61% 98.40% 16.86% 6.58% - Horiz. % 258.68% 259.80% 243.10% 247.08% 124.54% 106.58% 100.00%
Dividend 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 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 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 368,232 369,825 346,054 351,719 177,281 151,710 142,349 14.54% YoY % -0.43% 6.87% -1.61% 98.40% 16.86% 6.58% - Horiz. % 258.68% 259.80% 243.10% 247.08% 124.54% 106.58% 100.00%
NOSH 139,482 139,556 139,538 139,571 139,591 141,785 139,558 -0.01% YoY % -0.05% 0.01% -0.02% -0.01% -1.55% 1.60% - Horiz. % 99.94% 100.00% 99.99% 100.01% 100.02% 101.60% 100.00%
Ratio Analysis 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 20.56 % 35.60 % 50.04 % 389.84 % 503.68 % -0.60 % -5.96 % - YoY % -42.25% -28.86% -87.16% -22.60% 84,046.66% 89.93% - Horiz. % -344.97% -597.32% -839.60% -6,540.94% -8,451.01% 10.07% 100.00%
ROE 0.89 % 0.95 % 1.48 % 9.97 % 12.36 % -0.26 % -2.13 % - YoY % -6.32% -35.81% -85.16% -19.34% 4,853.85% 87.79% - Horiz. % -41.78% -44.60% -69.48% -468.08% -580.28% 12.21% 100.00%
Per Share 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 CAGR
RPS 11.37 7.05 7.32 6.44 3.12 46.54 36.49 -15.34% YoY % 61.28% -3.69% 13.66% 106.41% -93.30% 27.54% - Horiz. % 31.16% 19.32% 20.06% 17.65% 8.55% 127.54% 100.00%
EPS 2.34 2.51 3.66 25.12 15.70 -0.28 -2.17 - YoY % -6.77% -31.42% -85.43% 60.00% 5,707.14% 87.10% - Horiz. % -107.83% -115.67% -168.66% -1,157.60% -723.50% 12.90% 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 2.6400 2.6500 2.4800 2.5200 1.2700 1.0700 1.0200 14.55% YoY % -0.38% 6.85% -1.59% 98.43% 18.69% 4.90% - Horiz. % 258.82% 259.80% 243.14% 247.06% 124.51% 104.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 CAGR
RPS 11.36 7.05 7.32 6.44 3.12 47.27 36.48 -15.35% YoY % 61.13% -3.69% 13.66% 106.41% -93.40% 29.58% - Horiz. % 31.14% 19.33% 20.07% 17.65% 8.55% 129.58% 100.00%
EPS 2.34 2.51 3.66 25.12 15.70 -0.28 -2.17 - YoY % -6.77% -31.42% -85.43% 60.00% 5,707.14% 87.10% - Horiz. % -107.83% -115.67% -168.66% -1,157.60% -723.50% 12.90% 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 2.6378 2.6492 2.4789 2.5195 1.2699 1.0868 1.0197 14.54% YoY % -0.43% 6.87% -1.61% 98.40% 16.85% 6.58% - Horiz. % 258.68% 259.80% 243.10% 247.08% 124.54% 106.58% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/11 29/01/10 30/01/09 -
Price 1.3600 0.9300 0.9450 0.6600 1.2200 0.4400 0.1600 -
P/RPS 11.96 13.19 12.91 10.24 39.13 0.95 0.44 60.26% YoY % -9.33% 2.17% 26.07% -73.83% 4,018.95% 115.91% - Horiz. % 2,718.18% 2,997.73% 2,934.09% 2,327.27% 8,893.18% 215.91% 100.00%
P/EPS 58.17 37.05 25.80 2.63 7.77 -157.14 -7.36 - YoY % 57.00% 43.60% 880.99% -66.15% 104.94% -2,035.05% - Horiz. % -790.35% -503.40% -350.54% -35.73% -105.57% 2,135.05% 100.00%
EY 1.72 2.70 3.88 38.07 12.87 -0.64 -13.59 - YoY % -36.30% -30.41% -89.81% 195.80% 2,110.94% 95.29% - Horiz. % -12.66% -19.87% -28.55% -280.13% -94.70% 4.71% 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 0.52 0.35 0.38 0.26 0.96 0.41 0.16 18.33% YoY % 48.57% -7.89% 46.15% -72.92% 134.15% 156.25% - Horiz. % 325.00% 218.75% 237.50% 162.50% 600.00% 256.25% 100.00%
Price Multiplier on Announcement Date 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 31/01/09 CAGR
Date 31/03/16 26/03/15 20/03/14 29/03/13 31/03/11 23/03/10 27/03/09 -
Price 1.2100 0.9200 1.0000 0.6700 0.8500 0.3200 0.1400 -
P/RPS 10.64 13.05 13.66 10.40 27.26 0.69 0.38 60.94% YoY % -18.47% -4.47% 31.35% -61.85% 3,850.72% 81.58% - Horiz. % 2,800.00% 3,434.21% 3,594.74% 2,736.84% 7,173.68% 181.58% 100.00%
P/EPS 51.76 36.65 27.30 2.67 5.41 -114.29 -6.44 - YoY % 41.23% 34.25% 922.47% -50.65% 104.73% -1,674.69% - Horiz. % -803.73% -569.10% -423.91% -41.46% -84.01% 1,774.69% 100.00%
EY 1.93 2.73 3.66 37.50 18.47 -0.88 -15.53 - YoY % -29.30% -25.41% -90.24% 103.03% 2,198.86% 94.33% - Horiz. % -12.43% -17.58% -23.57% -241.47% -118.93% 5.67% 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 0.46 0.35 0.40 0.27 0.67 0.30 0.14 18.52% YoY % 31.43% -12.50% 48.15% -59.70% 123.33% 114.29% - Horiz. % 328.57% 250.00% 285.71% 192.86% 478.57% 214.29% 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
SRB 4Q FY2013.pdf 
