[SAPRES] YoY Quarter Result on 2013-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 11,858 11,385 10,249 8,805 8,240 5,152 4,620 16.99% YoY % 4.15% 11.08% 16.40% 6.86% 59.94% 11.52% - Horiz. % 256.67% 246.43% 221.84% 190.58% 178.35% 111.52% 100.00%
PBT 96,736 -1,405 16,590 1,527 -3,779 -1,269 15,442 35.74% YoY % 6,985.12% -108.47% 986.44% 140.41% -197.79% -108.22% - Horiz. % 626.45% -9.10% 107.43% 9.89% -24.47% -8.22% 100.00%
Tax 1,585 -180 -172 34 -100 0 -2,376 - YoY % 980.56% -4.65% -605.88% 134.00% 0.00% 0.00% - Horiz. % -66.71% 7.58% 7.24% -1.43% 4.21% -0.00% 100.00%
NP 98,321 -1,585 16,418 1,561 -3,879 -1,269 13,066 39.94% YoY % 6,303.22% -109.65% 951.76% 140.24% -205.67% -109.71% - Horiz. % 752.49% -12.13% 125.65% 11.95% -29.69% -9.71% 100.00%
NP to SH 98,321 -1,585 16,418 1,561 -3,879 -1,269 13,066 39.94% YoY % 6,303.22% -109.65% 951.76% 140.24% -205.67% -109.71% - Horiz. % 752.49% -12.13% 125.65% 11.95% -29.69% -9.71% 100.00%
Tax Rate -1.64 % - % 1.04 % -2.23 % - % - % 15.39 % - YoY % 0.00% 0.00% 146.64% 0.00% 0.00% 0.00% - Horiz. % -10.66% 0.00% 6.76% -14.49% 0.00% 0.00% 100.00%
Total Cost -86,463 12,970 -6,169 7,244 12,119 6,421 -8,446 47.30% YoY % -766.64% 310.24% -185.16% -40.23% 88.74% 176.02% - Horiz. % 1,023.72% -153.56% 73.04% -85.77% -143.49% -76.02% 100.00%
Net Worth 450,911 365,751 365,751 340,624 316,891 313,763 166,116 18.09% YoY % 23.28% 0.00% 7.38% 7.49% 1.00% 88.88% - Horiz. % 271.44% 220.18% 220.18% 205.05% 190.76% 188.88% 100.00%
Dividend 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 450,911 365,751 365,751 340,624 316,891 313,763 166,116 18.09% YoY % 23.28% 0.00% 7.38% 7.49% 1.00% 88.88% - Horiz. % 271.44% 220.18% 220.18% 205.05% 190.76% 188.88% 100.00%
NOSH 139,601 139,600 139,600 139,600 139,600 139,450 139,594 0.00% YoY % 0.00% 0.00% 0.00% 0.00% 0.11% -0.10% - Horiz. % 100.01% 100.00% 100.00% 100.00% 100.00% 99.90% 100.00%
Ratio Analysis 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 829.15 % -13.92 % 160.19 % 17.73 % -47.08 % -24.63 % 282.81 % 19.61% YoY % 6,056.54% -108.69% 803.50% 137.66% -91.15% -108.71% - Horiz. % 293.18% -4.92% 56.64% 6.27% -16.65% -8.71% 100.00%
ROE 21.80 % -0.43 % 4.49 % 0.46 % -1.22 % -0.40 % 7.87 % 18.49% YoY % 5,169.77% -109.58% 876.09% 137.70% -205.00% -105.08% - Horiz. % 277.00% -5.46% 57.05% 5.84% -15.50% -5.08% 100.00%
Per Share 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 8.49 8.16 7.34 6.31 5.90 3.69 3.31 16.98% YoY % 4.04% 11.17% 16.32% 6.95% 59.89% 11.48% - Horiz. % 256.50% 246.53% 221.75% 190.63% 178.25% 111.48% 100.00%
EPS 70.43 -1.13 11.76 1.12 -2.78 -0.91 9.36 39.94% YoY % 6,332.74% -109.61% 950.00% 140.29% -205.49% -109.72% - Horiz. % 752.46% -12.07% 125.64% 11.97% -29.70% -9.72% 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 3.2300 2.6200 2.6200 2.4400 2.2700 2.2500 1.1900 18.09% YoY % 23.28% 0.00% 7.38% 7.49% 0.89% 89.08% - Horiz. % 271.43% 220.17% 220.17% 205.04% 190.76% 189.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 8.49 8.16 7.34 6.31 5.90 3.69 3.31 16.98% YoY % 4.04% 11.17% 16.32% 6.95% 59.89% 11.48% - Horiz. % 256.50% 246.53% 221.75% 190.63% 178.25% 111.48% 100.00%
EPS 70.43 -1.13 11.76 1.12 -2.78 -0.91 9.36 39.94% YoY % 6,332.74% -109.61% 950.00% 140.29% -205.49% -109.72% - Horiz. % 752.46% -12.07% 125.64% 11.97% -29.70% -9.72% 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 3.2300 2.6200 2.6200 2.4400 2.2700 2.2476 1.1899 18.09% YoY % 23.28% 0.00% 7.38% 7.49% 1.00% 88.89% - Horiz. % 271.45% 220.19% 220.19% 205.06% 190.77% 188.89% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.9500 1.4000 0.9650 0.9600 0.7500 0.9400 1.0200 -
P/RPS 11.18 17.17 13.14 15.22 12.71 25.44 30.82 -15.54% YoY % -34.89% 30.67% -13.67% 19.75% -50.04% -17.46% - Horiz. % 36.28% 55.71% 42.63% 49.38% 41.24% 82.54% 100.00%
P/EPS 1.35 -123.31 8.21 85.85 -26.99 -103.30 10.90 -29.38% YoY % 101.09% -1,601.95% -90.44% 418.08% 73.87% -1,047.71% - Horiz. % 12.39% -1,131.28% 75.32% 787.61% -247.61% -947.71% 100.00%
EY 74.14 -0.81 12.19 1.16 -3.70 -0.97 9.18 41.60% YoY % 9,253.09% -106.64% 950.86% 131.35% -281.44% -110.57% - Horiz. % 807.63% -8.82% 132.79% 12.64% -40.31% -10.57% 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 0.29 0.53 0.37 0.39 0.33 0.42 0.86 -16.56% YoY % -45.28% 43.24% -5.13% 18.18% -21.43% -51.16% - Horiz. % 33.72% 61.63% 43.02% 45.35% 38.37% 48.84% 100.00%
Price Multiplier on Announcement Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 24/11/16 27/11/15 27/11/14 02/12/13 22/11/12 29/11/11 10/12/10 -
Price 0.9500 1.4200 0.9400 0.9100 0.7300 0.9000 1.4600 -
P/RPS 11.18 17.41 12.80 14.43 12.37 24.36 44.11 -20.43% YoY % -35.78% 36.02% -11.30% 16.65% -49.22% -44.77% - Horiz. % 25.35% 39.47% 29.02% 32.71% 28.04% 55.23% 100.00%
P/EPS 1.35 -125.07 7.99 81.38 -26.27 -98.90 15.60 -33.47% YoY % 101.08% -1,665.33% -90.18% 409.78% 73.44% -733.97% - Horiz. % 8.65% -801.73% 51.22% 521.67% -168.40% -633.97% 100.00%
EY 74.14 -0.80 12.51 1.23 -3.81 -1.01 6.41 50.33% YoY % 9,367.50% -106.39% 917.07% 132.28% -277.23% -115.76% - Horiz. % 1,156.63% -12.48% 195.16% 19.19% -59.44% -15.76% 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 0.29 0.54 0.36 0.37 0.32 0.40 1.23 -21.38% YoY % -46.30% 50.00% -2.70% 15.63% -20.00% -67.48% - Horiz. % 23.58% 43.90% 29.27% 30.08% 26.02% 32.52% 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 Q3 results FYE 31 Jan 2014.pdf 
