[SAPNRG] QoQ Annualized Quarter Result on 31-Oct-2020 [#3]

Announcement Date
21-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ- -3.11%
YoY- 116.9%
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 4,435,418 5,882,376 5,347,822 5,205,704 5,151,798 5,426,648 6,449,155 -22.10%
PBT -3,068,080 -256,040 -31,725 198,068 179,136 144,764 -4,551,794 -23.14%
Tax -160,260 -152,768 -128,527 -124,653 -104,018 -89,132 -12,789 440.33%
NP -3,228,340 -408,808 -160,252 73,414 75,118 55,632 -4,564,583 -20.63%
-
NP to SH -3,227,930 -388,296 -160,870 73,541 75,902 56,828 -4,560,806 -20.59%
-
Tax Rate - - - 62.93% 58.07% 61.57% - -
Total Cost 7,663,758 6,291,184 5,508,074 5,132,289 5,076,680 5,371,016 11,013,738 -21.49%
-
Net Worth 7,666,465 8,944,210 8,922,402 9,263,646 9,423,363 9,583,082 9,103,928 -10.83%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 7,666,465 8,944,210 8,922,402 9,263,646 9,423,363 9,583,082 9,103,928 -10.83%
NOSH 15,978,925 15,978,925 15,978,925 15,978,925 15,978,925 15,978,925 15,978,925 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin -72.79% -6.95% -3.00% 1.41% 1.46% 1.03% -70.78% -
ROE -42.10% -4.34% -1.80% 0.79% 0.81% 0.59% -50.10% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 27.77 36.83 33.56 32.59 32.26 33.98 40.38 -22.10%
EPS -20.22 -2.44 -1.01 0.47 0.48 0.36 -28.60 -20.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.56 0.56 0.58 0.59 0.60 0.57 -10.83%
Adjusted Per Share Value based on latest NOSH - 15,978,925
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 24.14 32.01 29.10 28.33 28.04 29.53 35.10 -22.10%
EPS -17.57 -2.11 -0.88 0.40 0.41 0.31 -24.82 -20.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4172 0.4867 0.4855 0.5041 0.5128 0.5215 0.4954 -10.83%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.125 0.135 0.115 0.10 0.095 0.085 0.245 -
P/RPS 0.45 0.37 0.34 0.31 0.29 0.25 0.61 -18.37%
P/EPS -0.62 -5.55 -11.39 21.72 19.99 23.89 -0.86 -19.61%
EY -161.68 -18.01 -8.78 4.60 5.00 4.19 -116.55 24.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.21 0.17 0.16 0.14 0.43 -28.51%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/09/21 29/06/21 27/04/21 21/12/20 18/09/20 29/06/20 29/04/20 -
Price 0.115 0.13 0.13 0.125 0.115 0.09 0.085 -
P/RPS 0.41 0.35 0.39 0.38 0.36 0.26 0.21 56.27%
P/EPS -0.57 -5.35 -12.88 27.15 24.20 25.29 -0.30 53.46%
EY -175.74 -18.70 -7.77 3.68 4.13 3.95 -335.95 -35.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.23 0.22 0.19 0.15 0.15 36.83%

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