[SPB] QoQ Quarter Result on 31-Jul-2017 [#3]

Announcement Date
26-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jul-2017 [#3]
Profit Trend
QoQ- 126.85%
YoY- -54.6%
View:
Show?
Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 38,724 28,690 45,225 31,861 32,628 30,451 35,349 6.28%
PBT 10,089 -38,688 34,692 22,088 11,249 46,420 84,106 -75.77%
Tax -3,458 -2,248 -14,248 -2,579 -2,649 -2,374 -26,708 -74.50%
NP 6,631 -40,936 20,444 19,509 8,600 44,046 57,398 -76.37%
-
NP to SH 6,631 -40,936 20,444 19,509 8,600 44,046 57,398 -76.37%
-
Tax Rate 34.27% - 41.07% 11.68% 23.55% 5.11% 31.76% -
Total Cost 32,093 69,626 24,781 12,352 24,028 -13,595 -22,049 -
-
Net Worth 2,429,372 2,487,787 2,539,329 2,535,893 2,501,531 2,570,247 2,511,840 -2.20%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 2,429,372 2,487,787 2,539,329 2,535,893 2,501,531 2,570,247 2,511,840 -2.20%
NOSH 343,617 343,617 343,617 343,617 343,617 343,616 343,617 0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 17.12% -142.68% 45.21% 61.23% 26.36% 144.65% 162.38% -
ROE 0.27% -1.65% 0.81% 0.77% 0.34% 1.71% 2.29% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 11.27 8.35 13.16 9.27 9.50 8.86 10.29 6.27%
EPS 1.93 -11.91 5.95 5.68 2.50 12.82 16.70 -76.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.07 7.24 7.39 7.38 7.28 7.48 7.31 -2.20%
Adjusted Per Share Value based on latest NOSH - 343,617
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 11.27 8.35 13.16 9.27 9.50 8.86 10.29 6.27%
EPS 1.93 -11.91 5.95 5.68 2.50 12.82 16.70 -76.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.07 7.24 7.39 7.38 7.28 7.48 7.31 -2.20%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 4.21 4.86 4.80 4.86 4.64 4.45 5.00 -
P/RPS 37.36 58.21 36.47 52.41 48.87 50.21 48.60 -16.12%
P/EPS 218.16 -40.79 80.68 85.60 185.39 34.72 29.93 277.30%
EY 0.46 -2.45 1.24 1.17 0.54 2.88 3.34 -73.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.65 0.66 0.64 0.59 0.68 -8.02%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 26/06/18 28/02/18 27/12/17 26/09/17 23/06/17 28/02/17 27/12/16 -
Price 4.14 4.75 5.02 4.80 4.84 4.65 4.55 -
P/RPS 36.74 56.89 38.14 51.77 50.97 52.47 44.23 -11.66%
P/EPS 214.53 -39.87 84.37 84.54 193.38 36.28 27.24 297.33%
EY 0.47 -2.51 1.19 1.18 0.52 2.76 3.67 -74.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.68 0.65 0.66 0.62 0.62 -3.26%

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