[SUPERLN] YoY Quarter Result on 30-Apr-2021 [#4]

Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- -10.13%
YoY- 139.03%
Quarter Report
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 25,638 27,734 18,792 27,407 25,357 32,546 23,606 1.38%
PBT 1,107 3,935 1,633 2,366 1,422 7,885 4,802 -21.68%
Tax -221 -775 -311 -696 -40 -1,515 -1,099 -23.44%
NP 886 3,160 1,322 1,670 1,382 6,370 3,703 -21.19%
-
NP to SH 886 3,160 1,322 1,670 1,382 6,370 3,703 -21.19%
-
Tax Rate 19.96% 19.70% 19.04% 29.42% 2.81% 19.21% 22.89% -
Total Cost 24,752 24,574 17,470 25,737 23,975 26,176 19,903 3.69%
-
Net Worth 142,786 135,770 128,701 124,110 11,800,427 107,991 89,515 8.08%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 142,786 135,770 128,701 124,110 11,800,427 107,991 89,515 8.08%
NOSH 160,000 160,000 160,000 160,000 160,000 80,000 79,463 12.36%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 3.46% 11.39% 7.03% 6.09% 5.45% 19.57% 15.69% -
ROE 0.62% 2.33% 1.03% 1.35% 0.01% 5.90% 4.14% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 16.15 17.47 11.84 17.26 15.97 40.99 29.71 -9.65%
EPS 0.56 1.99 0.83 1.05 0.87 8.02 4.66 -29.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8996 0.8554 0.8108 0.7817 74.31 1.3601 1.1265 -3.67%
Adjusted Per Share Value based on latest NOSH - 160,000
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 16.02 17.33 11.75 17.13 15.85 20.34 14.75 1.38%
EPS 0.55 1.98 0.83 1.04 0.86 3.98 2.31 -21.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8924 0.8486 0.8044 0.7757 73.7527 0.6749 0.5595 8.08%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.725 0.925 0.705 1.06 1.20 3.40 1.97 -
P/RPS 4.49 5.29 5.96 6.14 7.52 8.29 6.63 -6.28%
P/EPS 129.88 46.46 84.65 100.78 137.89 42.38 42.27 20.56%
EY 0.77 2.15 1.18 0.99 0.73 2.36 2.37 -17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.08 0.87 1.36 0.02 2.50 1.75 -12.04%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 30/06/22 29/06/21 29/06/20 25/06/19 22/06/18 20/06/17 24/06/16 -
Price 0.69 0.91 0.68 1.00 1.24 1.92 2.25 -
P/RPS 4.27 5.21 5.74 5.79 7.77 4.68 7.57 -9.09%
P/EPS 123.61 45.71 81.65 95.07 142.48 23.93 48.28 16.95%
EY 0.81 2.19 1.22 1.05 0.70 4.18 2.07 -14.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.06 0.84 1.28 0.02 1.41 2.00 -14.70%

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