[SAPNRG] YoY Quarter Result on 2022-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 951,726 886,081 1,470,594 1,356,662 1,632,460 1,054,945 1,769,571 -9.82% YoY % 7.41% -39.75% 8.40% -16.89% 54.74% -40.38% - Horiz. % 53.78% 50.07% 83.10% 76.67% 92.25% 59.62% 100.00%
PBT 173,472 96,802 -64,010 36,191 -78,354 -108,179 104,386 8.83% YoY % 79.20% 251.23% -276.87% 146.19% 27.57% -203.63% - Horiz. % 166.18% 92.73% -61.32% 34.67% -75.06% -103.63% 100.00%
Tax -29,580 -9,410 -38,192 -22,283 -30,973 -28,365 -76,972 -14.73% YoY % -214.35% 75.36% -71.40% 28.06% -9.19% 63.15% - Horiz. % 38.43% 12.23% 49.62% 28.95% 40.24% 36.85% 100.00%
NP 143,892 87,392 -102,202 13,908 -109,327 -136,544 27,414 31.81% YoY % 64.65% 185.51% -834.84% 112.72% 19.93% -598.08% - Horiz. % 524.89% 318.79% -372.81% 50.73% -398.80% -498.08% 100.00%
NP to SH 146,086 91,934 -97,074 14,207 -109,096 -135,734 27,533 32.05% YoY % 58.90% 194.71% -783.28% 113.02% 19.63% -592.99% - Horiz. % 530.59% 333.90% -352.57% 51.60% -396.24% -492.99% 100.00%
Tax Rate 17.05 % 9.72 % - % 61.57 % - % - % 73.74 % -21.65% YoY % 75.41% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 23.12% 13.18% 0.00% 83.50% 0.00% 0.00% 100.00%
Total Cost 807,834 798,689 1,572,796 1,342,754 1,741,787 1,191,489 1,742,157 -12.02% YoY % 1.15% -49.22% 17.13% -22.91% 46.19% -31.61% - Horiz. % 46.37% 45.84% 90.28% 77.07% 99.98% 68.39% 100.00%
Net Worth -3,355,606 159,718 8,944,210 9,583,082 13,865,297 9,404,597 12,819,915 - YoY % -2,200.96% -98.21% -6.67% -30.88% 47.43% -26.64% - Horiz. % -26.17% 1.25% 69.77% 74.75% 108.15% 73.36% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 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 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth -3,355,606 159,718 8,944,210 9,583,082 13,865,297 9,404,597 12,819,915 - YoY % -2,200.96% -98.21% -6.67% -30.88% 47.43% -26.64% - Horiz. % -26.17% 1.25% 69.77% 74.75% 108.15% 73.36% 100.00%
NOSH 15,979,080 15,971,804 15,971,804 15,971,804 15,937,124 5,952,277 5,962,751 17.85% YoY % 0.05% 0.00% 0.00% 0.22% 167.75% -0.18% - Horiz. % 267.98% 267.86% 267.86% 267.86% 267.28% 99.82% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 15.12 % 9.86 % -6.95 % 1.03 % -6.70 % -12.94 % 1.55 % 46.15% YoY % 53.35% 241.87% -774.76% 115.37% 48.22% -934.84% - Horiz. % 975.48% 636.13% -448.39% 66.45% -432.26% -834.84% 100.00%
ROE 0.00 % 57.56 % -1.09 % 0.15 % -0.79 % -1.44 % 0.21 % - YoY % 0.00% 5,380.73% -826.67% 118.99% 45.14% -785.71% - Horiz. % 0.00% 27,409.53% -519.05% 71.43% -376.19% -685.71% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 5.96 5.55 9.21 8.49 10.24 17.72 29.68 -23.47% YoY % 7.39% -39.74% 8.48% -17.09% -42.21% -40.30% - Horiz. % 20.08% 18.70% 31.03% 28.61% 34.50% 59.70% 100.00%
EPS 0.91 0.58 -0.61 0.09 -0.68 -2.28 0.46 12.04% YoY % 56.90% 195.08% -777.78% 113.24% 70.18% -595.65% - Horiz. % 197.83% 126.09% -132.61% 19.57% -147.83% -495.65% 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 -0.2100 0.0100 0.5600 0.6000 0.8700 1.5800 2.1500 - YoY % -2,200.00% -98.21% -6.67% -31.03% -44.94% -26.51% - Horiz. % -9.77% 0.47% 26.05% 27.91% 40.47% 73.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 18,375,942 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 5.18 4.82 8.00 7.38 8.88 5.74 9.63 -9.81% YoY % 7.47% -39.75% 8.40% -16.89% 54.70% -40.39% - Horiz. % 53.79% 50.05% 83.07% 76.64% 92.21% 59.61% 100.00%
EPS 0.79 0.50 -0.53 0.08 -0.59 -0.74 0.15 31.89% YoY % 58.00% 194.34% -762.50% 113.56% 20.27% -593.33% - Horiz. % 526.67% 333.33% -353.33% 53.33% -393.33% -493.33% 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 -0.1826 0.0087 0.4867 0.5215 0.7545 0.5118 0.6976 - YoY % -2,198.85% -98.21% -6.67% -30.88% 47.42% -26.63% - Horiz. % -26.18% 1.25% 69.77% 74.76% 108.16% 73.37% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.0350 0.0350 0.1350 0.0850 0.3250 0.6400 2.0000 -
P/RPS 0.59 0.63 1.47 1.00 3.17 3.61 6.74 -33.35% YoY % -6.35% -57.14% 47.00% -68.45% -12.19% -46.44% - Horiz. % 8.75% 9.35% 21.81% 14.84% 47.03% 53.56% 100.00%
P/EPS 3.83 6.08 -22.21 95.56 -47.48 -28.07 433.13 -54.51% YoY % -37.01% 127.38% -123.24% 301.26% -69.15% -106.48% - Horiz. % 0.88% 1.40% -5.13% 22.06% -10.96% -6.48% 100.00%
EY 26.12 16.45 -4.50 1.05 -2.11 -3.56 0.23 119.98% YoY % 58.78% 465.56% -528.57% 149.76% 40.73% -1,647.83% - Horiz. % 11,356.52% 7,152.17% -1,956.52% 456.52% -917.39% -1,547.83% 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 0.00 3.50 0.24 0.14 0.37 0.41 0.93 - YoY % 0.00% 1,358.33% 71.43% -62.16% -9.76% -55.91% - Horiz. % 0.00% 376.34% 25.81% 15.05% 39.78% 44.09% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 26/06/23 27/06/22 - 29/06/20 27/06/19 29/06/18 19/06/17 -
Price 0.0350 0.0450 0.1300 0.0900 0.2950 0.6400 1.8500 -
P/RPS 0.59 0.81 1.41 1.06 2.88 3.61 6.23 -32.47% YoY % -27.16% -42.55% 33.02% -63.19% -20.22% -42.05% - Horiz. % 9.47% 13.00% 22.63% 17.01% 46.23% 57.95% 100.00%
P/EPS 3.83 7.82 -21.39 101.18 -43.09 -28.07 400.65 -53.92% YoY % -51.02% 136.56% -121.14% 334.81% -53.51% -107.01% - Horiz. % 0.96% 1.95% -5.34% 25.25% -10.76% -7.01% 100.00%
EY 26.12 12.79 -4.68 0.99 -2.32 -3.56 0.25 116.95% YoY % 104.22% 373.29% -572.73% 142.67% 34.83% -1,524.00% - Horiz. % 10,448.00% 5,116.00% -1,872.00% 396.00% -928.00% -1,424.00% 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 0.00 4.50 0.23 0.15 0.34 0.41 0.86 - YoY % 0.00% 1,856.52% 53.33% -55.88% -17.07% -52.33% - Horiz. % 0.00% 523.26% 26.74% 17.44% 39.53% 47.67% 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
SAPNRG-FS Q1 30 Apr 2022.pdf 
