[SJC] 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 10,311 8,564 1,334 3,041 3,919 4,310 4,587 14.45% YoY % 20.40% 541.98% -56.13% -22.40% -9.07% -6.04% - Horiz. % 224.79% 186.70% 29.08% 66.30% 85.44% 93.96% 100.00%
PBT 8,261 497 -1,588 -325 -168 507 175 90.05% YoY % 1,562.17% 131.30% -388.62% -93.45% -133.14% 189.71% - Horiz. % 4,720.57% 284.00% -907.43% -185.71% -96.00% 289.71% 100.00%
Tax -555 0 0 -24 -95 -234 -54 47.43% YoY % 0.00% 0.00% 0.00% 74.74% 59.40% -333.33% - Horiz. % 1,027.78% -0.00% -0.00% 44.44% 175.93% 433.33% 100.00%
NP 7,706 497 -1,588 -349 -263 273 121 99.77% YoY % 1,450.50% 131.30% -355.01% -32.70% -196.34% 125.62% - Horiz. % 6,368.60% 410.74% -1,312.40% -288.43% -217.36% 225.62% 100.00%
NP to SH 7,772 498 -1,588 -349 -263 273 121 100.06% YoY % 1,460.64% 131.36% -355.01% -32.70% -196.34% 125.62% - Horiz. % 6,423.14% 411.57% -1,312.40% -288.43% -217.36% 225.62% 100.00%
Tax Rate 6.72 % - % - % - % - % 46.15 % 30.86 % -22.43% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 49.55% - Horiz. % 21.78% 0.00% 0.00% 0.00% 0.00% 149.55% 100.00%
Total Cost 2,605 8,067 2,922 3,390 4,182 4,037 4,466 -8.59% YoY % -67.71% 176.08% -13.81% -18.94% 3.59% -9.61% - Horiz. % 58.33% 180.63% 65.43% 75.91% 93.64% 90.39% 100.00%
Net Worth 58,240 47,077 46,207 52,287 53,098 54,314 54,719 1.04% YoY % 23.71% 1.88% -11.63% -1.53% -2.24% -0.74% - Horiz. % 106.43% 86.03% 84.44% 95.56% 97.04% 99.26% 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 58,240 47,077 46,207 52,287 53,098 54,314 54,719 1.04% YoY % 23.71% 1.88% -11.63% -1.53% -2.24% -0.74% - Horiz. % 106.43% 86.03% 84.44% 95.56% 97.04% 99.26% 100.00%
NOSH 194,134 48,533 40,533 40,533 40,533 40,533 40,533 29.82% YoY % 300.00% 19.74% 0.00% 0.00% 0.00% 0.00% - Horiz. % 478.95% 119.74% 100.00% 100.00% 100.00% 100.00% 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 74.74 % 5.80 % -119.04 % -11.48 % -6.71 % 6.33 % 2.64 % 74.53% YoY % 1,188.62% 104.87% -936.93% -71.09% -206.00% 139.77% - Horiz. % 2,831.06% 219.70% -4,509.09% -434.85% -254.17% 239.77% 100.00%
ROE 13.34 % 1.06 % -3.44 % -0.67 % -0.50 % 0.50 % 0.22 % 98.15% YoY % 1,158.49% 130.81% -413.43% -34.00% -200.00% 127.27% - Horiz. % 6,063.64% 481.82% -1,563.64% -304.55% -227.27% 227.27% 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 5.31 17.65 3.29 7.50 9.67 10.63 11.32 -11.85% YoY % -69.92% 436.47% -56.13% -22.44% -9.03% -6.10% - Horiz. % 46.91% 155.92% 29.06% 66.25% 85.42% 93.90% 100.00%
EPS 4.00 1.03 -3.92 -0.86 -0.65 0.67 0.30 53.96% YoY % 288.35% 126.28% -355.81% -32.31% -197.01% 123.33% - Horiz. % 1,333.33% 343.33% -1,306.67% -286.67% -216.67% 223.33% 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 0.3000 0.9700 1.1400 1.2900 1.3100 1.3400 1.3500 -22.16% YoY % -69.07% -14.91% -11.63% -1.53% -2.24% -0.74% - Horiz. % 22.22% 71.85% 84.44% 95.56% 97.04% 99.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,547 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.83 4.01 0.62 1.42 1.84 2.02 2.15 14.43% YoY % 20.45% 546.77% -56.34% -22.83% -8.91% -6.05% - Horiz. % 224.65% 186.51% 28.84% 66.05% 85.58% 93.95% 100.00%
EPS 3.64 0.23 -0.74 -0.16 -0.12 0.13 0.06 98.16% YoY % 1,482.61% 131.08% -362.50% -33.33% -192.31% 116.67% - Horiz. % 6,066.67% 383.33% -1,233.33% -266.67% -200.00% 216.67% 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 0.2727 0.2205 0.2164 0.2449 0.2486 0.2543 0.2562 1.05% YoY % 23.67% 1.89% -11.64% -1.49% -2.24% -0.74% - Horiz. % 106.44% 86.07% 84.47% 95.59% 97.03% 99.26% 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 0.5250 2.5000 1.9800 0.5400 0.5400 0.6100 0.7000 -
P/RPS 9.88 14.17 60.16 7.20 5.59 5.74 6.19 8.10% YoY % -30.28% -76.45% 735.56% 28.80% -2.61% -7.27% - Horiz. % 159.61% 228.92% 971.89% 116.32% 90.31% 92.73% 100.00%
P/EPS 13.11 243.64 -50.54 -62.72 -83.22 90.57 234.49 -38.15% YoY % -94.62% 582.07% 19.42% 24.63% -191.88% -61.38% - Horiz. % 5.59% 103.90% -21.55% -26.75% -35.49% 38.62% 100.00%
EY 7.63 0.41 -1.98 -1.59 -1.20 1.10 0.43 61.47% YoY % 1,760.98% 120.71% -24.53% -32.50% -209.09% 155.81% - Horiz. % 1,774.42% 95.35% -460.47% -369.77% -279.07% 255.81% 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 1.75 2.58 1.74 0.42 0.41 0.46 0.52 22.40% YoY % -32.17% 48.28% 314.29% 2.44% -10.87% -11.54% - Horiz. % 336.54% 496.15% 334.62% 80.77% 78.85% 88.46% 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 - 30/05/22 31/05/21 30/06/20 30/05/19 28/05/18 24/05/17 -
Price 0.5050 2.4900 1.8000 0.4450 0.5700 0.6600 0.6800 -
P/RPS 9.51 14.11 54.69 5.93 5.90 6.21 6.01 7.94% YoY % -32.60% -74.20% 822.26% 0.51% -4.99% 3.33% - Horiz. % 158.24% 234.78% 909.98% 98.67% 98.17% 103.33% 100.00%
P/EPS 12.61 242.67 -45.94 -51.68 -87.85 97.99 227.79 -38.25% YoY % -94.80% 628.23% 11.11% 41.17% -189.65% -56.98% - Horiz. % 5.54% 106.53% -20.17% -22.69% -38.57% 43.02% 100.00%
EY 7.93 0.41 -2.18 -1.93 -1.14 1.02 0.44 61.89% YoY % 1,834.15% 118.81% -12.95% -69.30% -211.76% 131.82% - Horiz. % 1,802.27% 93.18% -495.45% -438.64% -259.09% 231.82% 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 1.68 2.57 1.58 0.34 0.44 0.49 0.50 22.37% YoY % -34.63% 62.66% 364.71% -22.73% -10.20% -2.00% - Horiz. % 336.00% 514.00% 316.00% 68.00% 88.00% 98.00% 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
SJC_Q1 FY2022.pdf 
