[SNTORIA] YoY TTM 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- 1.46%
YoY- 41.0%
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 71,048 5,695 165,862 329,152 253,123 211,136 225,823 -16.27%
PBT -81,089 -153,550 -39,590 47,982 48,272 35,650 38,003 -
Tax -24,189 3,941 -15,785 1,372 -13,335 -5,273 -8,759 16.88%
NP -105,278 -149,609 -55,375 49,354 34,937 30,377 29,244 -
-
NP to SH -94,141 -149,019 -55,060 49,316 34,977 30,389 29,270 -
-
Tax Rate - - - -2.86% 27.62% 14.79% 23.05% -
Total Cost 176,326 155,304 221,237 279,798 218,186 180,759 196,579 -1.65%
-
Net Worth 228,649 323,454 485,182 530,971 423,366 382,585 355,907 -6.57%
Dividend
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 9,699 8,961 -
Div Payout % - - - - - 31.92% 30.62% -
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 228,649 323,454 485,182 530,971 423,366 382,585 355,907 -6.57%
NOSH 567,277 567,277 567,277 567,265 499,111 484,285 468,300 2.98%
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 -148.18% -2,627.02% -33.39% 14.99% 13.80% 14.39% 12.95% -
ROE -41.17% -46.07% -11.35% 9.29% 8.26% 7.94% 8.22% -
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 12.74 1.02 29.74 58.89 51.42 43.60 48.22 -18.49%
EPS -16.88 -26.72 -9.87 8.82 7.11 6.28 6.25 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.91 -
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 11.40 0.91 26.62 52.84 40.63 33.89 36.25 -16.28%
EPS -15.11 -23.92 -8.84 7.92 5.61 4.88 4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 1.56 1.44 -
NAPS 0.367 0.5192 0.7788 0.8523 0.6796 0.6141 0.5713 -6.57%
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 1.37 13.71 0.59 0.95 1.69 1.95 2.20 -7.01%
P/EPS -1.04 -0.52 -1.77 6.35 12.24 13.55 16.96 -
EY -96.46 -190.87 -56.42 15.76 8.17 7.38 5.90 -
DY 0.00 0.00 0.00 0.00 0.00 2.35 1.81 -
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 1.26 13.71 0.45 0.85 1.58 1.83 2.01 -6.92%
P/EPS -0.95 -0.52 -1.37 5.67 11.40 12.75 15.52 -
EY -105.50 -190.87 -73.13 17.65 8.77 7.84 6.44 -
DY 0.00 0.00 0.00 0.00 0.00 2.50 1.97 -
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