[SLVEST] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -37.26%
YoY- 2750.66%
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 365,539 252,316 150,811 52,660 177,750 100,412 52,972 262.88%
PBT 27,738 20,114 13,088 5,747 11,025 5,227 2,009 476.44%
Tax -7,535 -5,350 -3,664 -1,414 -3,585 -1,548 -711 383.17%
NP 20,203 14,764 9,424 4,333 7,440 3,679 1,298 524.43%
-
NP to SH 19,715 14,498 9,294 4,333 6,906 3,189 1,179 555.03%
-
Tax Rate 27.16% 26.60% 28.00% 24.60% 32.52% 29.62% 35.39% -
Total Cost 345,336 237,552 141,387 48,327 170,310 96,733 51,674 255.20%
-
Net Worth 200,266 193,590 186,915 180,239 173,564 173,248 163,298 14.58%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 200,266 193,590 186,915 180,239 173,564 173,248 163,298 14.58%
NOSH 667,553 667,553 667,553 667,553 667,553 667,553 663,953 0.36%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.53% 5.85% 6.25% 8.23% 4.19% 3.66% 2.45% -
ROE 9.84% 7.49% 4.97% 2.40% 3.98% 1.84% 0.72% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 54.76 37.80 22.59 7.89 26.63 15.07 8.11 257.65%
EPS 2.95 2.17 1.40 0.64 1.05 0.49 0.18 546.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.28 0.27 0.26 0.26 0.25 12.93%
Adjusted Per Share Value based on latest NOSH - 667,553
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 52.61 36.31 21.71 7.58 25.58 14.45 7.62 263.01%
EPS 2.84 2.09 1.34 0.62 0.99 0.46 0.17 554.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2882 0.2786 0.269 0.2594 0.2498 0.2493 0.235 14.58%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.85 0.855 0.725 0.66 0.795 1.24 1.30 -
P/RPS 1.55 2.26 3.21 8.37 2.99 8.23 16.03 -78.96%
P/EPS 28.78 39.37 52.07 101.68 76.85 259.10 720.23 -88.33%
EY 3.47 2.54 1.92 0.98 1.30 0.39 0.14 751.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.95 2.59 2.44 3.06 4.77 5.20 -33.36%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 27/02/23 29/11/22 29/08/22 26/05/22 01/03/22 29/11/21 -
Price 1.01 0.955 0.745 0.76 0.705 0.925 1.17 -
P/RPS 1.84 2.53 3.30 9.63 2.65 6.14 14.43 -74.69%
P/EPS 34.20 43.97 53.51 117.09 68.15 193.28 648.21 -85.95%
EY 2.92 2.27 1.87 0.85 1.47 0.52 0.15 624.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 3.29 2.66 2.81 2.71 3.56 4.68 -19.67%

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