[SPRING] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -70.68%
YoY- -84.62%
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 47,716 55,196 53,877 41,377 58,532 62,716 54,412 -8.40%
PBT 4,480 6,468 7,281 430 4,422 6,548 8,264 -33.58%
Tax -350 -1,220 -1,515 641 -766 -1,492 -1,762 -66.05%
NP 4,130 5,248 5,766 1,072 3,656 5,056 6,502 -26.16%
-
NP to SH 4,130 5,248 5,766 1,072 3,656 5,056 6,502 -26.16%
-
Tax Rate 7.81% 18.86% 20.81% -149.07% 17.32% 22.79% 21.32% -
Total Cost 43,586 49,948 48,111 40,305 54,876 57,660 47,910 -6.12%
-
Net Worth 78,980 78,980 7,920 70,666 74,823 74,824 74,823 3.68%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - 1,662 -
Div Payout % - - - - - - 25.57% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 78,980 78,980 7,920 70,666 74,823 74,824 74,823 3.68%
NOSH 415,689 415,689 415,689 415,689 415,689 415,689 415,687 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.66% 9.51% 10.70% 2.59% 6.25% 8.06% 11.95% -
ROE 5.23% 6.64% 72.80% 1.52% 4.89% 6.76% 8.69% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.48 13.28 129.24 9.95 14.08 15.09 13.09 -8.39%
EPS 1.00 1.28 1.39 0.25 0.88 1.20 1.56 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.19 0.19 0.19 0.17 0.18 0.18 0.18 3.68%
Adjusted Per Share Value based on latest NOSH - 415,689
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.48 13.28 12.96 9.95 14.08 15.09 13.09 -8.39%
EPS 0.99 1.26 1.39 0.26 0.88 1.22 1.56 -26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.19 0.19 0.0191 0.17 0.18 0.18 0.18 3.68%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.215 0.285 0.295 0.24 0.25 0.34 0.36 -
P/RPS 1.87 2.15 0.23 2.41 1.78 2.25 2.75 -22.72%
P/EPS 21.64 22.57 2.13 93.06 28.43 27.95 23.02 -4.04%
EY 4.62 4.43 46.89 1.07 3.52 3.58 4.34 4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 1.13 1.50 1.55 1.41 1.39 1.89 2.00 -31.72%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 24/05/22 25/02/22 30/11/21 30/09/21 12/05/21 22/03/21 -
Price 0.21 0.255 0.31 0.24 0.24 0.305 0.32 -
P/RPS 1.83 1.92 0.24 2.41 1.70 2.02 2.44 -17.49%
P/EPS 21.14 20.20 2.24 93.06 27.29 25.08 20.46 2.20%
EY 4.73 4.95 44.62 1.07 3.66 3.99 4.89 -2.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 1.11 1.34 1.63 1.41 1.33 1.69 1.78 -27.07%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment