[SJC] QoQ TTM Result on 31-Mar-2021 [#1]

Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -23.6%
YoY- -884.67%
Quarter Report
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 8,747 6,165 6,377 7,116 8,823 10,518 12,261 -20.11%
PBT -5,521 -9,022 -7,726 -6,475 -5,212 -2,015 -351 524.63%
Tax -163 -18 6 -14 -38 -329 -428 -47.36%
NP -5,684 -9,040 -7,720 -6,489 -5,250 -2,344 -779 274.83%
-
NP to SH -5,679 -9,035 -7,720 -6,489 -5,250 -2,344 -779 274.61%
-
Tax Rate - - - - - - - -
Total Cost 14,431 15,205 14,097 13,605 14,073 12,862 13,040 6.97%
-
Net Worth 57,754 57,754 44,180 46,207 47,423 50,666 51,882 7.38%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 57,754 57,754 44,180 46,207 47,423 50,666 51,882 7.38%
NOSH 48,533 48,533 40,533 40,533 40,533 40,533 40,533 12.72%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -64.98% -146.63% -121.06% -91.19% -59.50% -22.29% -6.35% -
ROE -9.83% -15.64% -17.47% -14.04% -11.07% -4.63% -1.50% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 18.02 12.70 15.73 17.56 21.77 25.95 30.25 -29.13%
EPS -11.70 -18.62 -19.05 -16.01 -12.95 -5.78 -1.92 232.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.09 1.14 1.17 1.25 1.28 -4.73%
Adjusted Per Share Value based on latest NOSH - 40,533
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.10 2.89 2.99 3.33 4.13 4.93 5.74 -20.04%
EPS -2.66 -4.23 -3.62 -3.04 -2.46 -1.10 -0.36 277.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2705 0.2705 0.2069 0.2164 0.2221 0.2373 0.243 7.38%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.64 2.50 2.54 1.98 0.80 0.92 0.445 -
P/RPS 14.65 19.68 16.14 11.28 3.68 3.55 1.47 361.17%
P/EPS -22.56 -13.43 -13.34 -12.37 -6.18 -15.91 -23.15 -1.70%
EY -4.43 -7.45 -7.50 -8.09 -16.19 -6.29 -4.32 1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.10 2.33 1.74 0.68 0.74 0.35 241.50%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 29/09/21 31/05/21 29/03/21 26/11/20 27/08/20 -
Price 2.52 2.83 2.47 1.80 2.08 0.95 0.65 -
P/RPS 13.98 22.28 15.70 10.25 9.56 3.66 2.15 247.18%
P/EPS -21.54 -15.20 -12.97 -11.24 -16.06 -16.43 -33.82 -25.91%
EY -4.64 -6.58 -7.71 -8.89 -6.23 -6.09 -2.96 34.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.38 2.27 1.58 1.78 0.76 0.51 157.85%

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