[SAPNRG] YoY Quarter Result on 2022-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 1,103,933 1,275,109 1,445,920 1,328,379 1,777,401 1,502,229 1,279,973 -2.43% YoY % -13.42% -11.81% 8.85% -25.26% 18.32% 17.36% - Horiz. % 86.25% 99.62% 112.96% 103.78% 138.86% 117.36% 100.00%
PBT 63,025 75,394 -649,169 58,983 -113,237 40,255 -209,716 - YoY % -16.41% 111.61% -1,200.60% 152.09% -381.30% 119.20% - Horiz. % -30.05% -35.95% 309.55% -28.13% 54.00% -19.20% 100.00%
Tax -31,232 -63,583 -18,935 -41,481 11,269 -71,908 -65,505 -11.61% YoY % 50.88% -235.80% 54.35% -468.10% 115.67% -9.77% - Horiz. % 47.68% 97.07% 28.91% 63.32% -17.20% 109.77% 100.00%
NP 31,793 11,811 -668,104 17,502 -101,968 -31,653 -275,221 - YoY % 169.18% 101.77% -3,917.30% 117.16% -222.14% 88.50% - Horiz. % -11.55% -4.29% 242.75% -6.36% 37.05% 11.50% 100.00%
NP to SH 30,888 10,183 -669,342 17,205 -100,891 -31,090 -274,406 - YoY % 203.33% 101.52% -3,990.39% 117.05% -224.51% 88.67% - Horiz. % -11.26% -3.71% 243.92% -6.27% 36.77% 11.33% 100.00%
Tax Rate 49.55 % 84.33 % - % 70.33 % - % 178.63 % - % - YoY % -41.24% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 27.74% 47.21% 0.00% 39.37% 0.00% 100.00% -
Total Cost 1,072,140 1,263,298 2,114,024 1,310,877 1,879,369 1,533,882 1,555,194 -6.01% YoY % -15.13% -40.24% 61.27% -30.25% 22.52% -1.37% - Horiz. % 68.94% 81.23% 135.93% 84.29% 120.84% 98.63% 100.00%
Net Worth -3,195,816 319,581 6,867,875 9,263,646 13,710,494 9,523,643 12,228,672 - YoY % -1,100.00% -95.35% -25.86% -32.43% 43.96% -22.12% - Horiz. % -26.13% 2.61% 56.16% 75.75% 112.12% 77.88% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 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 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth -3,195,816 319,581 6,867,875 9,263,646 13,710,494 9,523,643 12,228,672 - YoY % -1,100.00% -95.35% -25.86% -32.43% 43.96% -22.12% - Horiz. % -26.13% 2.61% 56.16% 75.75% 112.12% 77.88% 100.00%
NOSH 15,979,080 15,979,080 15,971,804 15,971,804 15,942,435 5,952,277 5,936,249 17.93% YoY % 0.00% 0.05% 0.00% 0.18% 167.84% 0.27% - Horiz. % 269.18% 269.18% 269.06% 269.06% 268.56% 100.27% 100.00%
Ratio Analysis 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 2.88 % 0.93 % -46.21 % 1.32 % -5.74 % -2.11 % -21.50 % - YoY % 209.68% 102.01% -3,600.76% 123.00% -172.04% 90.19% - Horiz. % -13.40% -4.33% 214.93% -6.14% 26.70% 9.81% 100.00%
ROE 0.00 % 3.19 % -9.75 % 0.19 % -0.74 % -0.33 % -2.24 % - YoY % 0.00% 132.72% -5,231.58% 125.68% -124.24% 85.27% - Horiz. % -0.00% -142.41% 435.27% -8.48% 33.04% 14.73% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 6.91 7.98 9.05 8.32 11.15 25.24 21.56 -17.27% YoY % -13.41% -11.82% 8.77% -25.38% -55.82% 17.07% - Horiz. % 32.05% 37.01% 41.98% 38.59% 51.72% 117.07% 100.00%
EPS 0.19 0.06 -4.19 0.11 -0.63 -0.52 -4.62 - YoY % 216.67% 101.43% -3,909.09% 117.46% -21.15% 88.74% - Horiz. % -4.11% -1.30% 90.69% -2.38% 13.64% 11.26% 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 -0.2000 0.0200 0.4300 0.5800 0.8600 1.6000 2.0600 - YoY % -1,100.00% -95.35% -25.86% -32.56% -46.25% -22.33% - Horiz. % -9.71% 0.97% 20.87% 28.16% 41.75% 77.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 18,375,942 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 6.01 6.94 7.87 7.23 9.67 8.17 6.97 -2.44% YoY % -13.40% -11.82% 8.85% -25.23% 18.36% 17.22% - Horiz. % 86.23% 99.57% 112.91% 103.73% 138.74% 117.22% 100.00%
EPS 0.17 0.06 -3.64 0.09 -0.55 -0.17 -1.49 - YoY % 183.33% 101.65% -4,144.44% 116.36% -223.53% 88.59% - Horiz. % -11.41% -4.03% 244.30% -6.04% 36.91% 11.41% 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 -0.1739 0.0174 0.3737 0.5041 0.7461 0.5183 0.6655 - YoY % -1,099.43% -95.34% -25.87% -32.44% 43.95% -22.12% - Horiz. % -26.13% 2.61% 56.15% 75.75% 112.11% 77.88% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.0500 0.0350 0.1000 0.1000 0.2650 0.3400 1.6000 -
P/RPS 0.72 0.44 1.10 1.20 2.38 1.35 7.42 -32.20% YoY % 63.64% -60.00% -8.33% -49.58% 76.30% -81.81% - Horiz. % 9.70% 5.93% 14.82% 16.17% 32.08% 18.19% 100.00%
P/EPS 25.87 54.92 -2.39 92.83 -41.87 -65.09 -34.61 - YoY % -52.90% 2,397.91% -102.57% 321.71% 35.67% -88.07% - Horiz. % -74.75% -158.68% 6.91% -268.22% 120.98% 188.07% 100.00%
EY 3.87 1.82 -41.91 1.08 -2.39 -1.54 -2.89 - YoY % 112.64% 104.34% -3,980.56% 145.19% -55.19% 46.71% - Horiz. % -133.91% -62.98% 1,450.17% -37.37% 82.70% 53.29% 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 1.75 0.23 0.17 0.31 0.21 0.78 - YoY % 0.00% 660.87% 35.29% -45.16% 47.62% -73.08% - Horiz. % 0.00% 224.36% 29.49% 21.79% 39.74% 26.92% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 13/12/23 08/12/22 13/12/21 21/12/20 05/12/19 06/12/18 07/12/17 -
Price 0.0500 0.0400 0.0500 0.1250 0.2650 0.3550 0.9650 -
P/RPS 0.72 0.50 0.55 1.50 2.38 1.41 4.48 -26.25% YoY % 44.00% -9.09% -63.33% -36.97% 68.79% -68.53% - Horiz. % 16.07% 11.16% 12.28% 33.48% 53.12% 31.47% 100.00%
P/EPS 25.87 62.77 -1.19 116.04 -41.87 -67.97 -20.88 - YoY % -58.79% 5,374.79% -101.03% 377.14% 38.40% -225.53% - Horiz. % -123.90% -300.62% 5.70% -555.75% 200.53% 325.53% 100.00%
EY 3.87 1.59 -83.82 0.86 -2.39 -1.47 -4.79 - YoY % 143.40% 101.90% -9,846.51% 135.98% -62.59% 69.31% - Horiz. % -80.79% -33.19% 1,749.90% -17.95% 49.90% 30.69% 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 2.00 0.12 0.22 0.31 0.22 0.47 - YoY % 0.00% 1,566.67% -45.45% -29.03% 40.91% -53.19% - Horiz. % 0.00% 425.53% 25.53% 46.81% 65.96% 46.81% 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 Q3 31 Oct 2022.pdf 
