[SAPNRG] QoQ Quarter Result on 30-Apr-2022 [#1]

Announcement Date
27-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- 101.39%
YoY- 194.71%
View:
Show?
Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 886,081 453,142 1,445,920 747,115 1,470,594 1,443,544 1,328,379 -23.71%
PBT 96,802 -6,614,193 -649,169 -1,470,030 -64,010 -180,276 58,983 39.26%
Tax -9,410 -3,420 -18,935 -41,938 -38,192 -35,037 -41,481 -62.90%
NP 87,392 -6,617,613 -668,104 -1,511,968 -102,202 -215,313 17,502 193.00%
-
NP to SH 91,934 -6,612,586 -669,342 -1,516,891 -97,074 -216,026 17,205 206.58%
-
Tax Rate 9.72% - - - - - 70.33% -
Total Cost 798,689 7,070,755 2,114,024 2,259,083 1,572,796 1,658,857 1,310,877 -28.19%
-
Net Worth 159,718 319,436 6,867,875 7,666,465 8,944,210 8,922,402 9,263,646 -93.37%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 159,718 319,436 6,867,875 7,666,465 8,944,210 8,922,402 9,263,646 -93.37%
NOSH 15,978,925 15,978,925 15,978,925 15,978,925 15,978,925 15,978,925 15,978,925 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 9.86% -1,460.38% -46.21% -202.37% -6.95% -14.92% 1.32% -
ROE 57.56% -2,070.08% -9.75% -19.79% -1.09% -2.42% 0.19% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 5.55 2.84 9.05 4.68 9.21 9.06 8.32 -23.71%
EPS 0.58 -41.40 -4.19 -9.50 -0.61 -1.35 0.11 203.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.02 0.43 0.48 0.56 0.56 0.58 -93.37%
Adjusted Per Share Value based on latest NOSH - 15,978,925
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 5.55 2.84 9.05 4.68 9.20 9.03 8.31 -23.65%
EPS 0.58 -41.38 -4.19 -9.49 -0.61 -1.35 0.11 203.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.02 0.4298 0.4798 0.5598 0.5584 0.5797 -93.37%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.035 0.045 0.10 0.125 0.135 0.115 0.10 -
P/RPS 0.63 1.59 1.10 2.67 1.47 1.27 1.20 -34.99%
P/EPS 6.08 -0.11 -2.39 -1.32 -22.21 -8.48 92.83 -83.83%
EY 16.45 -920.04 -41.91 -75.98 -4.50 -11.79 1.08 517.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 2.25 0.23 0.26 0.24 0.21 0.17 655.35%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 27/06/22 18/03/22 13/12/21 30/09/21 29/06/21 27/04/21 21/12/20 -
Price 0.045 0.04 0.05 0.115 0.13 0.13 0.125 -
P/RPS 0.81 1.41 0.55 2.46 1.41 1.43 1.50 -33.76%
P/EPS 7.82 -0.10 -1.19 -1.21 -21.39 -9.59 116.04 -83.52%
EY 12.79 -1,035.04 -83.82 -82.59 -4.68 -10.43 0.86 507.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 2.00 0.12 0.24 0.23 0.23 0.22 652.07%

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