[SAPIND] YoY Quarter Result on 2018-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 16,226 33,682 57,632 57,514 43,077 48,779 48,303 -16.61% YoY % -51.83% -41.56% 0.21% 33.51% -11.69% 0.99% - Horiz. % 33.59% 69.73% 119.31% 119.07% 89.18% 100.99% 100.00%
PBT -2,815 -731 346 1,615 -1,144 1,199 147 - YoY % -285.09% -311.27% -78.58% 241.17% -195.41% 715.65% - Horiz. % -1,914.97% -497.28% 235.37% 1,098.64% -778.23% 815.65% 100.00%
Tax 132 0 -92 -584 92 -348 -86 - YoY % 0.00% 0.00% 84.25% -734.78% 126.44% -304.65% - Horiz. % -153.49% -0.00% 106.98% 679.07% -106.98% 404.65% 100.00%
NP -2,683 -731 254 1,031 -1,052 851 61 - YoY % -267.03% -387.80% -75.36% 198.00% -223.62% 1,295.08% - Horiz. % -4,398.36% -1,198.36% 416.39% 1,690.16% -1,724.59% 1,395.08% 100.00%
NP to SH -2,693 -737 341 1,054 -1,026 873 84 - YoY % -265.40% -316.13% -67.65% 202.73% -217.53% 939.29% - Horiz. % -3,205.95% -877.38% 405.95% 1,254.76% -1,221.43% 1,039.29% 100.00%
Tax Rate - % - % 26.59 % 36.16 % - % 29.02 % 58.50 % - YoY % 0.00% 0.00% -26.47% 0.00% 0.00% -50.39% - Horiz. % 0.00% 0.00% 45.45% 61.81% 0.00% 49.61% 100.00%
Total Cost 18,909 34,413 57,378 56,483 44,129 47,928 48,242 -14.44% YoY % -45.05% -40.02% 1.58% 28.00% -7.93% -0.65% - Horiz. % 39.20% 71.33% 118.94% 117.08% 91.47% 99.35% 100.00%
Net Worth 101,886 101,886 108,436 105,525 105,525 103,341 100,430 0.24% YoY % 0.00% -6.04% 2.76% 0.00% 2.11% 2.90% - Horiz. % 101.45% 101.45% 107.97% 105.07% 105.07% 102.90% 100.00%
Dividend 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 1,455 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 101,886 101,886 108,436 105,525 105,525 103,341 100,430 0.24% YoY % 0.00% -6.04% 2.76% 0.00% 2.11% 2.90% - Horiz. % 101.45% 101.45% 107.97% 105.07% 105.07% 102.90% 100.00%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 - 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 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin -16.54 % -2.17 % 0.44 % 1.79 % -2.44 % 1.74 % 0.13 % - YoY % -662.21% -593.18% -75.42% 173.36% -240.23% 1,238.46% - Horiz. % -12,723.08% -1,669.23% 338.46% 1,376.92% -1,876.92% 1,338.46% 100.00%
ROE -2.64 % -0.72 % 0.31 % 1.00 % -0.97 % 0.84 % 0.08 % - YoY % -266.67% -332.26% -69.00% 203.09% -215.48% 950.00% - Horiz. % -3,300.00% -900.00% 387.50% 1,250.00% -1,212.50% 1,050.00% 100.00%
Per Share 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 22.30 46.28 79.19 79.03 59.19 67.03 66.37 -16.61% YoY % -51.82% -41.56% 0.20% 33.52% -11.70% 0.99% - Horiz. % 33.60% 69.73% 119.32% 119.07% 89.18% 100.99% 100.00%
EPS -3.70 -1.01 0.47 1.45 -1.41 1.20 0.12 - YoY % -266.34% -314.89% -67.59% 202.84% -217.50% 900.00% - Horiz. % -3,083.33% -841.67% 391.67% 1,208.33% -1,175.00% 1,000.00% 100.00%
DPS 2.00 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. % 100.00% - - - - - -
NAPS 1.4000 1.4000 1.4900 1.4500 1.4500 1.4200 1.3800 0.24% YoY % 0.00% -6.04% 2.76% 0.00% 2.11% 2.90% - Horiz. % 101.45% 101.45% 107.97% 105.07% 105.07% 102.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 72,776 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 22.30 46.28 79.19 79.03 59.19 67.03 66.37 -16.61% YoY % -51.82% -41.56% 0.20% 33.52% -11.70% 0.99% - Horiz. % 33.60% 69.73% 119.32% 119.07% 89.18% 100.99% 100.00%
EPS -3.70 -1.01 0.47 1.45 -1.41 1.20 0.12 - YoY % -266.34% -314.89% -67.59% 202.84% -217.50% 900.00% - Horiz. % -3,083.33% -841.67% 391.67% 1,208.33% -1,175.00% 1,000.00% 100.00%
DPS 2.00 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. % 100.00% - - - - - -
NAPS 1.4000 1.4000 1.4900 1.4500 1.4500 1.4200 1.3800 0.24% YoY % 0.00% -6.04% 2.76% 0.00% 2.11% 2.90% - Horiz. % 101.45% 101.45% 107.97% 105.07% 105.07% 102.90% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.7900 0.4100 0.7600 0.8650 0.9850 0.9250 1.0900 -
P/RPS 3.54 0.89 0.96 1.09 1.66 1.38 1.64 13.67% YoY % 297.75% -7.29% -11.93% -34.34% 20.29% -15.85% - Horiz. % 215.85% 54.27% 58.54% 66.46% 101.22% 84.15% 100.00%
P/EPS -21.35 -40.49 162.20 59.73 -69.87 77.11 944.36 - YoY % 47.27% -124.96% 171.56% 185.49% -190.61% -91.83% - Horiz. % -2.26% -4.29% 17.18% 6.32% -7.40% 8.17% 100.00%
EY -4.68 -2.47 0.62 1.67 -1.43 1.30 0.11 - YoY % -89.47% -498.39% -62.87% 216.78% -210.00% 1,081.82% - Horiz. % -4,254.55% -2,245.45% 563.64% 1,518.18% -1,300.00% 1,181.82% 100.00%
DY 2.53 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. % 100.00% - - - - - -
P/NAPS 0.56 0.29 0.51 0.60 0.68 0.65 0.79 -5.57% YoY % 93.10% -43.14% -15.00% -11.76% 4.62% -17.72% - Horiz. % 70.89% 36.71% 64.56% 75.95% 86.08% 82.28% 100.00%
Price Multiplier on Announcement Date 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 22/09/21 23/09/20 18/09/19 19/09/18 20/09/17 21/09/16 17/09/15 -
Price 0.7600 0.4350 0.7000 0.8950 0.9400 0.9300 0.9300 -
P/RPS 3.41 0.94 0.88 1.13 1.59 1.39 1.40 15.98% YoY % 262.77% 6.82% -22.12% -28.93% 14.39% -0.71% - Horiz. % 243.57% 67.14% 62.86% 80.71% 113.57% 99.29% 100.00%
P/EPS -20.54 -42.95 149.39 61.80 -66.68 77.53 805.73 - YoY % 52.18% -128.75% 141.73% 192.68% -186.01% -90.38% - Horiz. % -2.55% -5.33% 18.54% 7.67% -8.28% 9.62% 100.00%
EY -4.87 -2.33 0.67 1.62 -1.50 1.29 0.12 - YoY % -109.01% -447.76% -58.64% 208.00% -216.28% 975.00% - Horiz. % -4,058.33% -1,941.67% 558.33% 1,350.00% -1,250.00% 1,075.00% 100.00%
DY 2.63 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. % 100.00% - - - - - -
P/NAPS 0.54 0.31 0.47 0.62 0.65 0.65 0.67 -3.53% YoY % 74.19% -34.04% -24.19% -4.62% 0.00% -2.99% - Horiz. % 80.60% 46.27% 70.15% 92.54% 97.01% 97.01% 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