[SNTORIA] YoY Quarter Result on 31-Dec-2016 [#1]

Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- -46.74%
YoY- 0.62%
View:
Show?
Quarter Result
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 12,011 68,575 87,342 60,032 47,013 64,021 47,570 -19.07%
PBT -15,527 5,685 14,698 10,585 10,376 14,175 7,462 -
Tax 1,128 -1,320 -3,634 -2,109 -1,962 -2,930 784 5.75%
NP -14,399 4,365 11,064 8,476 8,414 11,245 8,246 -
-
NP to SH -14,399 4,386 11,082 8,481 8,429 11,254 8,254 -
-
Tax Rate - 23.22% 24.72% 19.92% 18.91% 20.67% -10.51% -
Total Cost 26,410 64,210 76,278 51,556 38,599 52,776 39,324 -5.93%
-
Net Worth 429,414 540,950 461,762 407,352 382,695 335,413 254,644 8.36%
Dividend
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 4,844 4,413 - -
Div Payout % - - - - 57.47% 39.22% - -
Equity
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 429,414 540,950 461,762 407,352 382,695 335,413 254,644 8.36%
NOSH 567,277 567,277 567,265 489,111 484,425 441,333 439,042 4.02%
Ratio Analysis
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -119.88% 6.37% 12.67% 14.12% 17.90% 17.56% 17.33% -
ROE -3.35% 0.81% 2.40% 2.08% 2.20% 3.36% 3.24% -
Per Share
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.15 12.30 15.70 12.38 9.70 14.51 10.83 -22.01%
EPS -2.58 0.79 1.99 1.75 1.74 2.55 1.88 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.77 0.97 0.83 0.84 0.79 0.76 0.58 4.45%
Adjusted Per Share Value based on latest NOSH - 489,111
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.93 11.01 14.02 9.64 7.55 10.28 7.64 -19.07%
EPS -2.31 0.70 1.78 1.36 1.35 1.81 1.32 -
DPS 0.00 0.00 0.00 0.00 0.78 0.71 0.00 -
NAPS 0.6893 0.8683 0.7412 0.6539 0.6143 0.5384 0.4088 8.36%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.115 0.215 0.695 0.80 0.93 1.23 0.675 -
P/RPS 5.34 1.75 4.43 6.46 9.58 8.48 6.23 -2.34%
P/EPS -4.45 27.34 34.89 45.74 53.45 48.24 35.90 -
EY -22.45 3.66 2.87 2.19 1.87 2.07 2.79 -
DY 0.00 0.00 0.00 0.00 1.08 0.81 0.00 -
P/NAPS 0.15 0.22 0.84 0.95 1.18 1.62 1.16 -26.99%
Price Multiplier on Announcement Date
30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/08/20 28/08/19 23/02/18 22/02/17 26/02/16 26/02/15 26/02/14 -
Price 0.12 0.23 0.62 0.74 0.82 1.09 0.86 -
P/RPS 5.57 1.87 3.95 5.98 8.45 7.51 7.94 -5.30%
P/EPS -4.65 29.24 31.13 42.31 47.13 42.75 45.74 -
EY -21.52 3.42 3.21 2.36 2.12 2.34 2.19 -
DY 0.00 0.00 0.00 0.00 1.22 0.92 0.00 -
P/NAPS 0.16 0.24 0.75 0.88 1.04 1.43 1.48 -28.97%

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