[SUPERLN] QoQ Cumulative Quarter Result on 31-Jul-2022 [#1]

Announcement Date
21-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- -85.72%
YoY- -62.0%
Quarter Report
View:
Show?
Cumulative Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 29,767 92,054 66,416 42,426 19,165 100,628 72,894 -45.04%
PBT 1,346 7,404 6,297 4,021 2,632 15,221 11,286 -75.86%
Tax -459 -1,194 -972 -629 -298 -2,045 -1,270 -49.35%
NP 887 6,210 5,325 3,392 2,334 13,176 10,016 -80.22%
-
NP to SH 887 6,210 5,325 3,392 2,334 13,176 10,016 -80.22%
-
Tax Rate 34.10% 16.13% 15.44% 15.64% 11.32% 13.44% 11.25% -
Total Cost 28,880 85,844 61,091 39,034 16,831 87,452 62,878 -40.55%
-
Net Worth 143,960 142,786 140,627 138,373 137,786 135,770 134,278 4.76%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - 2,380 2,380 1,190 1,190 4,999 4,999 -
Div Payout % - 38.34% 44.71% 35.09% 51.00% 37.95% 49.92% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 143,960 142,786 140,627 138,373 137,786 135,770 134,278 4.76%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 2.98% 6.75% 8.02% 8.00% 12.18% 13.09% 13.74% -
ROE 0.62% 4.35% 3.79% 2.45% 1.69% 9.70% 7.46% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 18.75 58.00 41.84 26.73 12.07 63.40 45.93 -45.05%
EPS 0.56 3.91 3.35 2.14 1.47 8.30 6.31 -80.19%
DPS 0.00 1.50 1.50 0.75 0.75 3.15 3.15 -
NAPS 0.907 0.8996 0.886 0.8718 0.8681 0.8554 0.846 4.76%
Adjusted Per Share Value based on latest NOSH - 160,000
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 18.60 57.53 41.51 26.52 11.98 62.89 45.56 -45.05%
EPS 0.55 3.88 3.33 2.12 1.46 8.24 6.26 -80.32%
DPS 0.00 1.49 1.49 0.74 0.74 3.12 3.12 -
NAPS 0.8998 0.8924 0.8789 0.8648 0.8612 0.8486 0.8392 4.77%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.67 0.725 0.79 0.895 0.89 0.925 0.815 -
P/RPS 3.57 1.25 1.89 3.35 7.37 1.46 1.77 59.84%
P/EPS 119.89 18.53 23.55 41.88 60.52 11.14 12.92 343.38%
EY 0.83 5.40 4.25 2.39 1.65 8.97 7.74 -77.52%
DY 0.00 2.07 1.90 0.84 0.84 3.41 3.87 -
P/NAPS 0.74 0.81 0.89 1.03 1.03 1.08 0.96 -15.97%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 21/09/22 30/06/22 16/03/22 21/12/21 21/09/21 29/06/21 16/03/21 -
Price 0.665 0.69 0.705 0.77 0.91 0.91 0.87 -
P/RPS 3.55 1.19 1.68 2.88 7.54 1.44 1.89 52.40%
P/EPS 119.00 17.64 21.01 36.03 61.88 10.96 13.79 322.37%
EY 0.84 5.67 4.76 2.78 1.62 9.12 7.25 -76.32%
DY 0.00 2.17 2.13 0.97 0.82 3.46 3.62 -
P/NAPS 0.73 0.77 0.80 0.88 1.05 1.06 1.03 -20.55%

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