[SLVEST] QoQ Quarter Result on 31-Mar-2022 [#4]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 84.93%
YoY- -40.98%
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 101,505 98,151 52,660 77,338 47,440 30,222 22,750 170.28%
PBT 7,024 7,343 5,747 5,798 3,218 1,432 577 426.77%
Tax -1,685 -2,251 -1,414 -2,037 -837 -308 -403 158.85%
NP 5,339 5,092 4,333 3,761 2,381 1,124 174 874.01%
-
NP to SH 5,203 5,014 4,333 3,717 2,010 1,027 152 947.47%
-
Tax Rate 23.99% 30.66% 24.60% 35.13% 26.01% 21.51% 69.84% -
Total Cost 96,166 93,059 48,327 73,577 45,059 29,098 22,576 162.08%
-
Net Worth 193,590 186,915 180,239 173,564 173,248 163,298 133,130 28.26%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 193,590 186,915 180,239 173,564 173,248 163,298 133,130 28.26%
NOSH 667,553 667,553 667,553 667,553 667,553 663,953 633,953 3.49%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.26% 5.19% 8.23% 4.86% 5.02% 3.72% 0.76% -
ROE 2.69% 2.68% 2.40% 2.14% 1.16% 0.63% 0.11% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.21 14.70 7.89 11.59 7.12 4.63 3.59 161.14%
EPS 0.78 0.76 0.64 0.56 0.30 0.16 0.02 1042.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.27 0.26 0.26 0.25 0.21 23.93%
Adjusted Per Share Value based on latest NOSH - 667,553
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.60 14.12 7.57 11.12 6.82 4.35 3.27 170.40%
EPS 0.75 0.72 0.62 0.53 0.29 0.15 0.02 1012.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2784 0.2688 0.2592 0.2496 0.2491 0.2348 0.1915 28.24%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.855 0.725 0.66 0.795 1.24 1.30 1.17 -
P/RPS 5.62 4.93 8.37 6.86 17.42 28.10 32.60 -68.92%
P/EPS 109.70 96.53 101.68 142.78 411.08 826.83 4,879.78 -91.97%
EY 0.91 1.04 0.98 0.70 0.24 0.12 0.02 1165.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 2.59 2.44 3.06 4.77 5.20 5.57 -34.46%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 29/08/22 26/05/22 01/03/22 29/11/21 30/09/21 -
Price 0.955 0.745 0.76 0.705 0.925 1.17 1.30 -
P/RPS 6.28 5.07 9.63 6.09 12.99 25.29 36.23 -68.81%
P/EPS 122.53 99.19 117.09 126.61 306.65 744.14 5,421.97 -91.95%
EY 0.82 1.01 0.85 0.79 0.33 0.13 0.02 1081.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 2.66 2.81 2.71 3.56 4.68 6.19 -34.30%

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