[SLVEST] QoQ TTM Result on 31-Dec-2019 [#3]

Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 108.81%
YoY--%
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 204,383 244,624 215,874 164,524 102,404 0 -
PBT 14,673 13,481 12,195 9,350 4,516 0 -
Tax -1,633 -903 -416 -1,444 -912 0 -
NP 13,040 12,578 11,779 7,906 3,604 0 -
-
NP to SH 12,607 12,262 11,448 7,634 3,656 0 -
-
Tax Rate 11.13% 6.70% 3.41% 15.44% 20.19% - -
Total Cost 191,343 232,046 204,095 156,618 98,800 0 -
-
Net Worth 85,937 82,031 82,031 66,318 0 0 -
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 85,937 82,031 82,031 66,318 0 0 -
NOSH 390,624 390,624 390,624 390,624 390,624 0 -
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.38% 5.14% 5.46% 4.81% 3.52% 0.00% -
ROE 14.67% 14.95% 13.96% 11.51% 0.00% 0.00% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 52.32 62.62 55.26 49.62 26.22 0.00 -
EPS 3.23 3.14 2.93 2.30 0.94 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.20 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 390,624
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 29.30 35.07 30.95 23.59 14.68 0.00 -
EPS 1.81 1.76 1.64 1.09 0.52 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1232 0.1176 0.1176 0.0951 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 12/04/19 12/04/19 -
Price 1.22 1.55 0.73 0.745 0.87 0.87 -
P/RPS 2.33 2.48 1.32 1.50 3.32 0.00 -
P/EPS 37.80 49.38 24.91 32.36 92.95 0.00 -
EY 2.65 2.03 4.01 3.09 1.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.55 7.38 3.48 3.73 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/11/20 28/08/20 - - - - -
Price 1.46 1.15 0.00 0.00 0.00 0.00 -
P/RPS 2.79 1.84 0.00 0.00 0.00 0.00 -
P/EPS 45.24 36.63 0.00 0.00 0.00 0.00 -
EY 2.21 2.73 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.64 5.48 0.00 0.00 0.00 0.00 -

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