[SASBADI] QoQ Cumulative Quarter Result on 30-Nov-2020 [#1]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
27-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
30-Nov-2020 [#1]
Profit Trend
QoQ- 101.54%
YoY- -96.57%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
Cumulative Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 63,127 53,989 38,671 14,487 62,440 55,652 50,706 15.68%
PBT -10,568 7,212 5,812 276 -9,304 -1,637 8,922 -
Tax 1,218 -2,900 -2,052 -138 352 -1,111 -2,899 -
NP -9,350 4,312 3,760 138 -8,952 -2,748 6,023 -
-
NP to SH -9,350 4,312 3,760 138 -8,952 -2,748 6,023 -
-
Tax Rate - 40.21% 35.31% 50.00% - - 32.49% -
Total Cost 72,477 49,677 34,911 14,349 71,392 58,400 44,683 37.92%
-
Net Worth 139,977 151,322 150,875 146,684 146,684 150,875 163,448 -9.79%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 139,977 151,322 150,875 146,684 146,684 150,875 163,448 -9.79%
NOSH 424,174 422,374 419,099 419,099 419,099 419,099 419,099 0.80%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin -14.81% 7.99% 9.72% 0.95% -14.34% -4.94% 11.88% -
ROE -6.68% 2.85% 2.49% 0.09% -6.10% -1.82% 3.68% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 14.88 12.84 9.23 3.46 14.90 13.28 12.10 14.73%
EPS -2.22 1.03 0.90 0.03 -2.14 -0.66 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.36 0.36 0.35 0.35 0.36 0.39 -10.51%
Adjusted Per Share Value based on latest NOSH - 419,099
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 14.47 12.38 8.87 3.32 14.32 12.76 11.63 15.63%
EPS -2.14 0.99 0.86 0.03 -2.05 -0.63 1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.321 0.347 0.3459 0.3363 0.3363 0.3459 0.3748 -9.78%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.205 0.245 0.135 0.125 0.145 0.115 0.155 -
P/RPS 1.38 1.91 1.46 3.62 0.97 0.87 1.28 5.12%
P/EPS -9.30 23.88 15.05 379.62 -6.79 -17.54 10.79 -
EY -10.75 4.19 6.65 0.26 -14.73 -5.70 9.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.38 0.36 0.41 0.32 0.40 33.82%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 29/10/21 29/07/21 22/04/21 27/01/21 30/10/20 29/07/20 19/05/20 -
Price 0.16 0.215 0.23 0.13 0.115 0.145 0.125 -
P/RPS 1.08 1.67 2.49 3.76 0.77 1.09 1.03 3.20%
P/EPS -7.26 20.96 25.64 394.80 -5.38 -22.11 8.70 -
EY -13.78 4.77 3.90 0.25 -18.57 -4.52 11.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.64 0.37 0.33 0.40 0.32 30.94%

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