[SASBADI] QoQ TTM Result on 31-May-2021 [#3]

Stock
[SASBADI] SASBADI HOLDINGS BHD
Announcement Date
29-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- 83.13%
YoY- 76.61%
Quarter Report
Latest QR
Upcoming QR
SASBADI's Result
SASBADI's Financial Summary
View:
Show?
TTM Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 57,406 58,053 63,127 60,777 50,405 49,182 62,440 -5.46%
PBT -14,066 -13,453 -10,568 -455 -12,414 -14,905 -9,304 31.82%
Tax 2,019 1,689 1,218 -1,437 1,199 2,070 352 221.45%
NP -12,047 -11,764 -9,350 -1,892 -11,215 -12,835 -8,952 21.95%
-
NP to SH -12,047 -11,764 -9,350 -1,892 -11,215 -12,835 -8,952 21.95%
-
Tax Rate - - - - - - - -
Total Cost 69,453 69,817 72,477 62,669 61,620 62,017 71,392 -1.82%
-
Net Worth 140,063 135,792 139,977 151,322 150,875 146,684 146,684 -3.04%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 140,063 135,792 139,977 151,322 150,875 146,684 146,684 -3.04%
NOSH 424,434 424,384 424,174 422,374 419,099 419,099 419,099 0.84%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin -20.99% -20.26% -14.81% -3.11% -22.25% -26.10% -14.34% -
ROE -8.60% -8.66% -6.68% -1.25% -7.43% -8.75% -6.10% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 13.53 13.68 14.88 14.46 12.03 11.74 14.90 -6.24%
EPS -2.84 -2.77 -2.20 -0.45 -2.68 -3.06 -2.14 20.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.33 0.36 0.36 0.35 0.35 -3.85%
Adjusted Per Share Value based on latest NOSH - 422,374
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 13.16 13.31 14.47 13.94 11.56 11.28 14.32 -5.49%
EPS -2.76 -2.70 -2.14 -0.43 -2.57 -2.94 -2.05 21.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3211 0.3114 0.321 0.347 0.3459 0.3363 0.3363 -3.04%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.12 0.14 0.205 0.245 0.135 0.125 0.145 -
P/RPS 0.89 1.02 1.38 1.69 1.12 1.07 0.97 -5.59%
P/EPS -4.23 -5.05 -9.30 -54.43 -5.04 -4.08 -6.79 -27.12%
EY -23.65 -19.80 -10.75 -1.84 -19.82 -24.50 -14.73 37.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.62 0.68 0.38 0.36 0.41 -8.32%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 21/04/22 25/01/22 29/10/21 29/07/21 22/04/21 27/01/21 30/10/20 -
Price 0.125 0.13 0.16 0.215 0.23 0.13 0.115 -
P/RPS 0.92 0.95 1.08 1.49 1.91 1.11 0.77 12.63%
P/EPS -4.40 -4.69 -7.26 -47.77 -8.59 -4.24 -5.38 -12.57%
EY -22.71 -21.32 -13.78 -2.09 -11.63 -23.56 -18.57 14.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.48 0.60 0.64 0.37 0.33 9.89%

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