[SAPIND] YoY Annualized Quarter Result on 30-Apr-2021 [#1]

Announcement Date
16-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- -75.38%
YoY- 100.91%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 288,580 222,288 186,196 90,572 258,276 202,428 219,620 4.65%
PBT 9,272 7,476 756 -19,760 6,984 576 2,256 26.54%
Tax -2,168 -680 -528 0 -2,228 -356 -1,800 3.14%
NP 7,104 6,796 228 -19,760 4,756 220 456 58.00%
-
NP to SH 7,136 6,900 180 -19,784 4,840 300 528 54.30%
-
Tax Rate 23.38% 9.10% 69.84% - 31.90% 61.81% 79.79% -
Total Cost 281,476 215,492 185,968 110,332 253,520 202,208 219,164 4.25%
-
Net Worth 108,436 101,886 105,525 102,614 107,708 105,525 106,252 0.33%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 108,436 101,886 105,525 102,614 107,708 105,525 106,252 0.33%
NOSH 72,776 72,776 72,776 72,776 72,776 72,776 72,776 0.00%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 2.46% 3.06% 0.12% -21.82% 1.84% 0.11% 0.21% -
ROE 6.58% 6.77% 0.17% -19.28% 4.49% 0.28% 0.50% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 396.53 305.44 255.85 124.45 354.89 278.15 301.78 4.65%
EPS 9.80 9.48 0.24 -27.20 6.64 0.40 0.72 54.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.40 1.45 1.41 1.48 1.45 1.46 0.33%
Adjusted Per Share Value based on latest NOSH - 72,776
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 396.53 305.44 255.85 124.45 354.89 278.15 301.78 4.65%
EPS 9.80 9.48 0.24 -27.20 6.64 0.40 0.72 54.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.40 1.45 1.41 1.48 1.45 1.46 0.33%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.83 0.765 0.86 0.475 0.71 0.78 0.95 -
P/RPS 0.21 0.25 0.34 0.38 0.20 0.28 0.31 -6.28%
P/EPS 8.46 8.07 347.71 -1.75 10.68 189.22 130.94 -36.64%
EY 11.81 12.39 0.29 -57.23 9.37 0.53 0.76 57.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.59 0.34 0.48 0.54 0.65 -2.45%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 14/06/23 15/06/22 16/06/21 18/06/20 26/06/19 16/05/18 15/06/17 -
Price 0.835 0.75 0.845 0.45 0.80 0.86 1.00 -
P/RPS 0.21 0.25 0.33 0.36 0.23 0.31 0.33 -7.25%
P/EPS 8.52 7.91 341.64 -1.66 12.03 208.62 137.83 -37.10%
EY 11.74 12.64 0.29 -60.41 8.31 0.48 0.73 58.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.58 0.32 0.54 0.59 0.68 -3.18%

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