[SAPRES] YoY Quarter Result on 2015-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 12,588 12,937 11,858 11,385 10,249 8,805 8,240 7.31% YoY % -2.70% 9.10% 4.15% 11.08% 16.40% 6.86% - Horiz. % 152.77% 157.00% 143.91% 138.17% 124.38% 106.86% 100.00%
PBT -525 279 96,736 -1,405 16,590 1,527 -3,779 -28.02% YoY % -288.17% -99.71% 6,985.12% -108.47% 986.44% 140.41% - Horiz. % 13.89% -7.38% -2,559.83% 37.18% -439.01% -40.41% 100.00%
Tax -225 133 1,585 -180 -172 34 -100 14.46% YoY % -269.17% -91.61% 980.56% -4.65% -605.88% 134.00% - Horiz. % 225.00% -133.00% -1,585.00% 180.00% 172.00% -34.00% 100.00%
NP -750 412 98,321 -1,585 16,418 1,561 -3,879 -23.95% YoY % -282.04% -99.58% 6,303.22% -109.65% 951.76% 140.24% - Horiz. % 19.33% -10.62% -2,534.70% 40.86% -423.25% -40.24% 100.00%
NP to SH -750 412 98,321 -1,585 16,418 1,561 -3,879 -23.95% YoY % -282.04% -99.58% 6,303.22% -109.65% 951.76% 140.24% - Horiz. % 19.33% -10.62% -2,534.70% 40.86% -423.25% -40.24% 100.00%
Tax Rate - % -47.67 % -1.64 % - % 1.04 % -2.23 % - % - YoY % 0.00% -2,806.71% 0.00% 0.00% 146.64% 0.00% - Horiz. % 0.00% 2,137.67% 73.54% 0.00% -46.64% 100.00% -
Total Cost 13,338 12,525 -86,463 12,970 -6,169 7,244 12,119 1.61% YoY % 6.49% 114.49% -766.64% 310.24% -185.16% -40.23% - Horiz. % 110.06% 103.35% -713.45% 107.02% -50.90% 59.77% 100.00%
Net Worth 457,887 448,116 450,911 365,751 365,751 340,624 316,891 6.32% YoY % 2.18% -0.62% 23.28% 0.00% 7.38% 7.49% - Horiz. % 144.49% 141.41% 142.29% 115.42% 115.42% 107.49% 100.00%
Dividend 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 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 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 457,887 448,116 450,911 365,751 365,751 340,624 316,891 6.32% YoY % 2.18% -0.62% 23.28% 0.00% 7.38% 7.49% - Horiz. % 144.49% 141.41% 142.29% 115.42% 115.42% 107.49% 100.00%
NOSH 139,600 139,600 139,601 139,600 139,600 139,600 139,600 - YoY % 0.00% -0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -5.96 % 3.18 % 829.15 % -13.92 % 160.19 % 17.73 % -47.08 % -29.13% YoY % -287.42% -99.62% 6,056.54% -108.69% 803.50% 137.66% - Horiz. % 12.66% -6.75% -1,761.15% 29.57% -340.25% -37.66% 100.00%
ROE -0.16 % 0.09 % 21.80 % -0.43 % 4.49 % 0.46 % -1.22 % -28.71% YoY % -277.78% -99.59% 5,169.77% -109.58% 876.09% 137.70% - Horiz. % 13.11% -7.38% -1,786.89% 35.25% -368.03% -37.70% 100.00%
Per Share 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 9.02 9.27 8.49 8.16 7.34 6.31 5.90 7.33% YoY % -2.70% 9.19% 4.04% 11.17% 16.32% 6.95% - Horiz. % 152.88% 157.12% 143.90% 138.31% 124.41% 106.95% 100.00%
EPS -0.54 0.30 70.43 -1.13 11.76 1.12 -2.78 -23.89% YoY % -280.00% -99.57% 6,332.74% -109.61% 950.00% 140.29% - Horiz. % 19.42% -10.79% -2,533.45% 40.65% -423.02% -40.29% 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 3.2800 3.2100 3.2300 2.6200 2.6200 2.4400 2.2700 6.32% YoY % 2.18% -0.62% 23.28% 0.00% 7.38% 7.49% - Horiz. % 144.49% 141.41% 142.29% 115.42% 115.42% 107.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 9.02 9.27 8.49 8.16 7.34 6.31 5.90 7.33% YoY % -2.70% 9.19% 4.04% 11.17% 16.32% 6.95% - Horiz. % 152.88% 157.12% 143.90% 138.31% 124.41% 106.95% 100.00%
EPS -0.54 0.30 70.43 -1.13 11.76 1.12 -2.78 -23.89% YoY % -280.00% -99.57% 6,332.74% -109.61% 950.00% 140.29% - Horiz. % 19.42% -10.79% -2,533.45% 40.65% -423.02% -40.29% 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 3.2800 3.2100 3.2300 2.6200 2.6200 2.4400 2.2700 6.32% YoY % 2.18% -0.62% 23.28% 0.00% 7.38% 7.49% - Horiz. % 144.49% 141.41% 142.29% 115.42% 115.42% 107.49% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.7000 0.9550 0.9500 1.4000 0.9650 0.9600 0.7500 -
P/RPS 7.76 10.31 11.18 17.17 13.14 15.22 12.71 -7.89% YoY % -24.73% -7.78% -34.89% 30.67% -13.67% 19.75% - Horiz. % 61.05% 81.12% 87.96% 135.09% 103.38% 119.75% 100.00%
P/EPS -130.29 323.59 1.35 -123.31 8.21 85.85 -26.99 29.99% YoY % -140.26% 23,869.63% 101.09% -1,601.95% -90.44% 418.08% - Horiz. % 482.73% -1,198.93% -5.00% 456.87% -30.42% -318.08% 100.00%
EY -0.77 0.31 74.14 -0.81 12.19 1.16 -3.70 -23.01% YoY % -348.39% -99.58% 9,253.09% -106.64% 950.86% 131.35% - Horiz. % 20.81% -8.38% -2,003.78% 21.89% -329.46% -31.35% 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 0.21 0.30 0.29 0.53 0.37 0.39 0.33 -7.25% YoY % -30.00% 3.45% -45.28% 43.24% -5.13% 18.18% - Horiz. % 63.64% 90.91% 87.88% 160.61% 112.12% 118.18% 100.00%
Price Multiplier on Announcement Date 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 04/12/18 06/12/17 24/11/16 27/11/15 27/11/14 02/12/13 22/11/12 -
Price 0.7000 0.9300 0.9500 1.4200 0.9400 0.9100 0.7300 -
P/RPS 7.76 10.04 11.18 17.41 12.80 14.43 12.37 -7.47% YoY % -22.71% -10.20% -35.78% 36.02% -11.30% 16.65% - Horiz. % 62.73% 81.16% 90.38% 140.74% 103.48% 116.65% 100.00%
P/EPS -130.29 315.12 1.35 -125.07 7.99 81.38 -26.27 30.57% YoY % -141.35% 23,242.22% 101.08% -1,665.33% -90.18% 409.78% - Horiz. % 495.96% -1,199.54% -5.14% 476.09% -30.41% -309.78% 100.00%
EY -0.77 0.32 74.14 -0.80 12.51 1.23 -3.81 -23.39% YoY % -340.62% -99.57% 9,367.50% -106.39% 917.07% 132.28% - Horiz. % 20.21% -8.40% -1,945.93% 21.00% -328.35% -32.28% 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 0.21 0.29 0.29 0.54 0.36 0.37 0.32 -6.78% YoY % -27.59% 0.00% -46.30% 50.00% -2.70% 15.63% - Horiz. % 65.62% 90.62% 90.62% 168.75% 112.50% 115.62% 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 FY2016.pdf 
