[SLVEST] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Announcement Date
01-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 170.48%
YoY- -67.59%
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 150,811 52,660 177,750 100,412 52,972 22,750 224,287 -23.23%
PBT 13,088 5,747 11,025 5,227 2,009 577 22,691 -30.68%
Tax -3,664 -1,414 -3,585 -1,548 -711 -403 -6,252 -29.94%
NP 9,424 4,333 7,440 3,679 1,298 174 16,439 -30.96%
-
NP to SH 9,294 4,333 6,906 3,189 1,179 152 16,139 -30.75%
-
Tax Rate 28.00% 24.60% 32.52% 29.62% 35.39% 69.84% 27.55% -
Total Cost 141,387 48,327 170,310 96,733 51,674 22,576 207,848 -22.63%
-
Net Worth 186,915 180,239 173,564 173,248 163,298 133,130 93,188 58.97%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - 4,437 -
Div Payout % - - - - - - 27.50% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 186,915 180,239 173,564 173,248 163,298 133,130 93,188 58.97%
NOSH 667,553 667,553 667,553 667,553 663,953 633,953 633,953 3.49%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.25% 8.23% 4.19% 3.66% 2.45% 0.76% 7.33% -
ROE 4.97% 2.40% 3.98% 1.84% 0.72% 0.11% 17.32% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 22.59 7.89 26.63 15.07 8.11 3.59 50.54 -41.51%
EPS 1.40 0.64 1.05 0.49 0.18 0.02 3.97 -50.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.28 0.27 0.26 0.26 0.25 0.21 0.21 21.12%
Adjusted Per Share Value based on latest NOSH - 667,553
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.62 7.55 25.48 14.40 7.59 3.26 32.16 -23.24%
EPS 1.33 0.62 0.99 0.46 0.17 0.02 2.31 -30.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
NAPS 0.268 0.2584 0.2488 0.2484 0.2341 0.1909 0.1336 58.98%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.725 0.66 0.795 1.24 1.30 1.17 1.53 -
P/RPS 3.21 8.37 2.99 8.23 16.03 32.60 3.03 3.91%
P/EPS 52.07 101.68 76.85 259.10 720.23 4,879.78 42.07 15.26%
EY 1.92 0.98 1.30 0.39 0.14 0.02 2.38 -13.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
P/NAPS 2.59 2.44 3.06 4.77 5.20 5.57 7.29 -49.80%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 26/05/22 01/03/22 29/11/21 30/09/21 24/05/21 -
Price 0.745 0.76 0.705 0.925 1.17 1.30 1.36 -
P/RPS 3.30 9.63 2.65 6.14 14.43 36.23 2.69 14.58%
P/EPS 53.51 117.09 68.15 193.28 648.21 5,421.97 37.39 26.96%
EY 1.87 0.85 1.47 0.52 0.15 0.02 2.67 -21.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
P/NAPS 2.66 2.81 2.71 3.56 4.68 6.19 6.48 -44.73%

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