[SAPNRG] QoQ TTM Result on 31-Jul-2021 [#2]

Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- -566.1%
YoY- 57.82%
View:
Show?
TTM Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 3,532,258 4,116,771 5,107,173 4,989,632 5,461,754 5,347,822 5,016,172 -20.90%
PBT -8,636,590 -8,797,402 -2,363,485 -1,655,333 -131,926 -31,725 -4,118,426 64.05%
Tax -73,703 -102,485 -134,102 -156,648 -144,436 -128,527 -63,244 10.77%
NP -8,710,293 -8,899,887 -2,497,587 -1,811,981 -276,362 -160,252 -4,181,670 63.31%
-
NP to SH -8,706,885 -8,895,893 -2,499,333 -1,812,786 -272,151 -160,870 -4,179,352 63.33%
-
Tax Rate - - - - - - - -
Total Cost 12,242,551 13,016,658 7,604,760 6,801,613 5,738,116 5,508,074 9,197,842 21.06%
-
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 -246.59% -216.19% -48.90% -36.31% -5.06% -3.00% -83.36% -
ROE -5,451.41% -2,784.87% -36.39% -23.65% -3.04% -1.80% -45.12% -
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 22.12 25.78 31.98 31.24 34.20 33.56 31.41 -20.89%
EPS -54.51 -55.70 -15.65 -11.35 -1.70 -1.01 -26.17 63.31%
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 19.22 22.40 27.79 27.15 29.72 29.10 27.30 -20.91%
EPS -47.38 -48.41 -13.60 -9.86 -1.48 -0.88 -22.74 63.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0087 0.0174 0.3737 0.4172 0.4867 0.4855 0.5041 -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 0.16 0.17 0.31 0.40 0.39 0.34 0.32 -37.08%
P/EPS -0.06 -0.08 -0.64 -1.10 -7.92 -11.39 -0.38 -70.88%
EY -1,557.55 -1,237.72 -156.48 -90.80 -12.62 -8.78 -261.67 229.51%
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 0.20 0.16 0.16 0.37 0.38 0.39 0.40 -37.08%
P/EPS -0.08 -0.07 -0.32 -1.01 -7.63 -12.88 -0.48 -69.81%
EY -1,211.42 -1,392.44 -312.97 -98.69 -13.11 -7.77 -209.34 223.36%
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