[S&FCAP] YoY TTM Result on 30-Jun-2021 [#4]

Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 43.11%
YoY- 46.17%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 82,396 81,823 23,001 26,841 46,583 39,130 21,654 24.92%
PBT 1,396 2,513 -1,890 -9,021 -17,308 -15,488 -1,855 -
Tax 6 0 -121 -339 -585 -6,755 -1,880 -
NP 1,402 2,513 -2,011 -9,360 -17,893 -22,243 -3,735 -
-
NP to SH 1,319 2,460 -2,346 -9,136 -16,971 -23,854 -3,794 -
-
Tax Rate -0.43% 0.00% - - - - - -
Total Cost 80,994 79,310 25,012 36,201 64,476 61,373 25,389 21.30%
-
Net Worth 60,540 60,540 55,036 44,029 44,027 64,378 86,911 -5.84%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 60,540 60,540 55,036 44,029 44,027 64,378 86,911 -5.84%
NOSH 550,366 550,366 550,366 550,366 366,893 321,893 321,893 9.34%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.70% 3.07% -8.74% -34.87% -38.41% -56.84% -17.25% -
ROE 2.18% 4.06% -4.26% -20.75% -38.55% -37.05% -4.37% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 14.97 14.87 4.18 4.88 12.70 12.16 6.73 14.23%
EPS 0.24 0.45 -0.43 -1.66 -4.63 -7.41 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.08 0.12 0.20 0.27 -13.88%
Adjusted Per Share Value based on latest NOSH - 550,366
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 13.61 13.52 3.80 4.43 7.69 6.46 3.58 24.90%
EPS 0.22 0.41 -0.39 -1.51 -2.80 -3.94 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.0909 0.0727 0.0727 0.1063 0.1436 -5.84%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.11 0.11 0.07 0.135 0.205 0.18 0.235 -
P/RPS 0.73 0.74 1.67 2.77 1.61 1.48 3.49 -22.93%
P/EPS 45.90 24.61 -16.42 -8.13 -4.43 -2.43 -19.94 -
EY 2.18 4.06 -6.09 -12.30 -22.56 -41.17 -5.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 0.70 1.69 1.71 0.90 0.87 2.34%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 30/08/23 29/08/22 29/09/21 26/08/20 30/08/19 30/08/18 -
Price 0.105 0.125 0.06 0.115 0.185 0.19 0.21 -
P/RPS 0.70 0.84 1.44 2.36 1.46 1.56 3.12 -22.03%
P/EPS 43.81 27.97 -14.08 -6.93 -4.00 -2.56 -17.82 -
EY 2.28 3.58 -7.10 -14.43 -25.00 -39.00 -5.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.14 0.60 1.44 1.54 0.95 0.78 3.33%

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