[SLVEST] QoQ Cumulative Quarter Result on 30-Sep-2022 [#2]

Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 114.49%
YoY- 688.3%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 143,389 365,539 252,316 150,811 52,660 177,750 100,412 26.89%
PBT 9,420 27,738 20,114 13,088 5,747 11,025 5,227 48.25%
Tax -2,836 -7,535 -5,350 -3,664 -1,414 -3,585 -1,548 49.88%
NP 6,584 20,203 14,764 9,424 4,333 7,440 3,679 47.56%
-
NP to SH 6,701 19,715 14,498 9,294 4,333 6,906 3,189 64.27%
-
Tax Rate 30.11% 27.16% 26.60% 28.00% 24.60% 32.52% 29.62% -
Total Cost 136,805 345,336 237,552 141,387 48,327 170,310 96,733 26.07%
-
Net Worth 206,941 200,266 193,590 186,915 180,239 173,564 173,248 12.61%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 206,941 200,266 193,590 186,915 180,239 173,564 173,248 12.61%
NOSH 667,553 667,553 667,553 667,553 667,553 667,553 667,553 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.59% 5.53% 5.85% 6.25% 8.23% 4.19% 3.66% -
ROE 3.24% 9.84% 7.49% 4.97% 2.40% 3.98% 1.84% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.48 54.76 37.80 22.59 7.89 26.63 15.07 26.73%
EPS 1.00 2.95 2.17 1.40 0.64 1.05 0.49 61.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.29 0.28 0.27 0.26 0.26 12.47%
Adjusted Per Share Value based on latest NOSH - 667,553
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.64 52.61 36.31 21.71 7.58 25.58 14.45 26.91%
EPS 0.96 2.84 2.09 1.34 0.62 0.99 0.46 63.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2978 0.2882 0.2786 0.269 0.2594 0.2498 0.2493 12.61%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.17 0.85 0.855 0.725 0.66 0.795 1.24 -
P/RPS 5.45 1.55 2.26 3.21 8.37 2.99 8.23 -24.08%
P/EPS 116.56 28.78 39.37 52.07 101.68 76.85 259.10 -41.37%
EY 0.86 3.47 2.54 1.92 0.98 1.30 0.39 69.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 2.83 2.95 2.59 2.44 3.06 4.77 -14.55%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 25/05/23 27/02/23 29/11/22 29/08/22 26/05/22 01/03/22 -
Price 1.27 1.01 0.955 0.745 0.76 0.705 0.925 -
P/RPS 5.91 1.84 2.53 3.30 9.63 2.65 6.14 -2.51%
P/EPS 126.52 34.20 43.97 53.51 117.09 68.15 193.28 -24.66%
EY 0.79 2.92 2.27 1.87 0.85 1.47 0.52 32.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 3.37 3.29 2.66 2.81 2.71 3.56 9.90%

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