[SNTORIA] YoY Annualized Quarter Result on 30-Jun-2018 [#3]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- -12.9%
YoY- 59.31%
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 73,566 25,702 204,904 305,994 241,012 202,480 215,076 -15.19%
PBT -66,770 -156,000 -29,158 30,532 35,025 30,905 32,926 -
Tax -940 421 -14,831 9,940 -9,666 -7,981 -7,328 -27.05%
NP -67,710 -155,578 -43,989 40,472 25,358 22,924 25,598 -
-
NP to SH -65,582 -155,578 -43,680 40,470 25,404 22,940 25,616 -
-
Tax Rate - - - -32.56% 27.60% 25.82% 22.26% -
Total Cost 141,277 181,281 248,893 265,522 215,653 179,556 189,477 -4.40%
-
Net Worth 228,649 323,454 485,182 530,971 423,366 382,871 349,309 -6.30%
Dividend
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 12,923 12,256 -
Div Payout % - - - - - 56.34% 47.85% -
Equity
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 228,649 323,454 485,182 530,971 423,366 382,871 349,309 -6.30%
NOSH 567,277 567,277 567,277 567,265 499,111 484,647 459,617 3.28%
Ratio Analysis
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -92.04% -605.30% -21.47% 13.23% 10.52% 11.32% 11.90% -
ROE -28.68% -48.10% -9.00% 7.62% 6.00% 5.99% 7.33% -
Per Share
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 13.19 4.61 36.74 54.75 48.96 41.78 46.79 -17.67%
EPS -11.76 -27.89 -7.83 7.23 5.19 4.73 5.57 -
DPS 0.00 0.00 0.00 0.00 0.00 2.67 2.67 -
NAPS 0.41 0.58 0.87 0.95 0.86 0.79 0.76 -9.04%
Adjusted Per Share Value based on latest NOSH - 567,265
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 11.81 4.13 32.89 49.12 38.69 32.50 34.52 -15.19%
EPS -10.53 -24.97 -7.01 6.50 4.08 3.68 4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 2.07 1.97 -
NAPS 0.367 0.5192 0.7788 0.8523 0.6796 0.6146 0.5607 -6.30%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.175 0.14 0.175 0.56 0.87 0.85 1.06 -
P/RPS 1.33 3.04 0.48 1.02 1.78 2.03 2.27 -7.88%
P/EPS -1.49 -0.50 -2.23 7.73 16.86 17.96 19.02 -
EY -67.20 -199.27 -44.76 12.93 5.93 5.57 5.26 -
DY 0.00 0.00 0.00 0.00 0.00 3.14 2.52 -
P/NAPS 0.43 0.24 0.20 0.59 1.01 1.08 1.39 -16.49%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/02/22 19/03/21 06/03/20 28/08/18 24/08/17 23/08/16 26/08/15 -
Price 0.16 0.14 0.135 0.50 0.81 0.80 0.97 -
P/RPS 1.21 3.04 0.37 0.91 1.65 1.91 2.07 -7.91%
P/EPS -1.36 -0.50 -1.72 6.91 15.70 16.90 17.40 -
EY -73.50 -199.27 -58.02 14.48 6.37 5.92 5.75 -
DY 0.00 0.00 0.00 0.00 0.00 3.33 2.75 -
P/NAPS 0.39 0.24 0.16 0.53 0.94 1.01 1.28 -16.68%

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