[SINARAN] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 16,445 15,975 12,172 20,709 29,383 48,109 48,026 -16.35% YoY % 2.94% 31.24% -41.22% -29.52% -38.92% 0.17% - Horiz. % 34.24% 33.26% 25.34% 43.12% 61.18% 100.17% 100.00%
PBT -1,752 322 -1,538 -725 -94 1,679 -5,502 -17.36% YoY % -644.10% 120.94% -112.14% -671.28% -105.60% 130.52% - Horiz. % 31.84% -5.85% 27.95% 13.18% 1.71% -30.52% 100.00%
Tax 27 28 27 26 -6 -331 0 - YoY % -3.57% 3.70% 3.85% 533.33% 98.19% 0.00% - Horiz. % -8.16% -8.46% -8.16% -7.85% 1.81% 100.00% -
NP -1,725 350 -1,511 -699 -100 1,348 -5,502 -17.57% YoY % -592.86% 123.16% -116.17% -599.00% -107.42% 124.50% - Horiz. % 31.35% -6.36% 27.46% 12.70% 1.82% -24.50% 100.00%
NP to SH -1,348 350 -1,511 -699 -100 1,348 -5,502 -20.89% YoY % -485.14% 123.16% -116.17% -599.00% -107.42% 124.50% - Horiz. % 24.50% -6.36% 27.46% 12.70% 1.82% -24.50% 100.00%
Tax Rate - % -8.70 % - % - % - % 19.71 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% -44.14% 0.00% 0.00% 0.00% 100.00% -
Total Cost 18,170 15,625 13,683 21,408 29,483 46,761 53,528 -16.47% YoY % 16.29% 14.19% -36.08% -27.39% -36.95% -12.64% - Horiz. % 33.94% 29.19% 25.56% 39.99% 55.08% 87.36% 100.00%
Net Worth 39,709 49,264 32,230 25,607 28,304 4,924,163 7,651,230 -58.37% YoY % -19.40% 52.85% 25.87% -9.53% -99.43% -35.64% - Horiz. % 0.52% 0.64% 0.42% 0.33% 0.37% 64.36% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 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 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 39,709 49,264 32,230 25,607 28,304 4,924,163 7,651,230 -58.37% YoY % -19.40% 52.85% 25.87% -9.53% -99.43% -35.64% - Horiz. % 0.52% 0.64% 0.42% 0.33% 0.37% 64.36% 100.00%
NOSH 914,961 884,463 517,350 439,235 380,952 323,320 270,840 22.48% YoY % 3.45% 70.96% 17.78% 15.30% 17.83% 19.38% - Horiz. % 337.82% 326.56% 191.02% 162.18% 140.66% 119.38% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -10.49 % 2.19 % -12.41 % -3.38 % -0.34 % 2.80 % -11.46 % -1.46% YoY % -579.00% 117.65% -267.16% -894.12% -112.14% 124.43% - Horiz. % 91.54% -19.11% 108.29% 29.49% 2.97% -24.43% 100.00%
ROE -3.39 % 0.71 % -4.69 % -2.73 % -0.35 % 0.03 % -0.07 % 90.86% YoY % -577.46% 115.14% -71.79% -680.00% -1,266.67% 142.86% - Horiz. % 4,842.86% -1,014.29% 6,700.00% 3,900.00% 500.00% -42.86% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.80 1.81 2.35 4.71 7.71 14.88 17.73 -31.69% YoY % -0.55% -22.98% -50.11% -38.91% -48.19% -16.07% - Horiz. % 10.15% 10.21% 13.25% 26.57% 43.49% 83.93% 100.00%
EPS -0.19 0.04 -0.29 -0.16 -0.02 0.42 -2.03 -32.61% YoY % -575.00% 113.79% -81.25% -700.00% -104.76% 120.69% - Horiz. % 9.36% -1.97% 14.29% 7.88% 0.99% -20.69% 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 0.0434 0.0557 0.0623 0.0583 0.0743 15.2300 28.2500 -66.01% YoY % -22.08% -10.59% 6.86% -21.53% -99.51% -46.09% - Horiz. % 0.15% 0.20% 0.22% 0.21% 0.26% 53.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 914,961 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.80 1.75 1.33 2.26 3.21 5.26 5.25 -16.33% YoY % 2.86% 31.58% -41.15% -29.60% -38.97% 0.19% - Horiz. % 34.29% 33.33% 25.33% 43.05% 61.14% 100.19% 100.00%
EPS -0.19 0.04 -0.17 -0.08 -0.01 0.15 -0.60 -17.43% YoY % -575.00% 123.53% -112.50% -700.00% -106.67% 125.00% - Horiz. % 31.67% -6.67% 28.33% 13.33% 1.67% -25.00% 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 0.0434 0.0538 0.0352 0.0280 0.0309 5.3818 8.3624 -58.37% YoY % -19.33% 52.84% 25.71% -9.39% -99.43% -35.64% - Horiz. % 0.52% 0.64% 0.42% 0.33% 0.37% 64.36% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.0650 0.1100 0.1100 0.0750 0.0750 0.1200 0.0750 -
P/RPS 3.62 6.09 4.68 1.59 0.97 0.81 0.42 43.17% YoY % -40.56% 30.13% 194.34% 63.92% 19.75% 92.86% - Horiz. % 861.90% 1,450.00% 1,114.29% 378.57% 230.95% 192.86% 100.00%
P/EPS -44.12 277.97 -37.66 -47.13 -285.71 28.78 -3.69 51.19% YoY % -115.87% 838.10% 20.09% 83.50% -1,092.74% 879.95% - Horiz. % 1,195.66% -7,533.06% 1,020.60% 1,277.24% 7,742.82% -779.95% 100.00%
EY -2.27 0.36 -2.66 -2.12 -0.35 3.47 -27.09 -33.84% YoY % -730.56% 113.53% -25.47% -505.71% -110.09% 112.81% - Horiz. % 8.38% -1.33% 9.82% 7.83% 1.29% -12.81% 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 1.50 1.97 1.77 1.29 1.01 0.01 0.00 - YoY % -23.86% 11.30% 37.21% 27.72% 10,000.00% 0.00% - Horiz. % 15,000.00% 19,700.00% 17,700.00% 12,900.00% 10,100.00% 100.00% -
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 31/05/22 - 26/06/20 28/05/19 24/05/18 29/05/17 -
Price 0.0600 0.0900 0.0000 0.1000 0.0750 0.1100 0.1150 -
P/RPS 3.34 4.98 0.00 2.12 0.97 0.74 0.65 31.35% YoY % -32.93% 0.00% 0.00% 118.56% 31.08% 13.85% - Horiz. % 513.85% 766.15% 0.00% 326.15% 149.23% 113.85% 100.00%
P/EPS -40.73 227.43 0.00 -62.84 -285.71 26.38 -5.66 38.93% YoY % -117.91% 0.00% 0.00% 78.01% -1,183.06% 566.08% - Horiz. % 719.61% -4,018.20% -0.00% 1,110.25% 5,047.88% -466.08% 100.00%
EY -2.46 0.44 0.00 -1.59 -0.35 3.79 -17.66 -27.99% YoY % -659.09% 0.00% 0.00% -354.29% -109.23% 121.46% - Horiz. % 13.93% -2.49% -0.00% 9.00% 1.98% -21.46% 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 1.38 1.62 0.00 1.72 1.01 0.01 0.00 - YoY % -14.81% 0.00% 0.00% 70.30% 10,000.00% 0.00% - Horiz. % 13,800.00% 16,200.00% 0.00% 17,200.00% 10,100.00% 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
SAG - 1st Financial Result - 310522.pdf 
