[SNTORIA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#1]

Stock
[SNTORIA] SENTORIA GROUP BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -70.85%
YoY- 30.67%
Quarter Report
Latest QR
Upcoming QR
SNTORIA's Result
SNTORIA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 293,005 229,496 162,599 87,342 280,415 180,759 113,257 88.34%
PBT 25,411 22,899 21,622 14,698 51,352 26,269 17,325 29.06%
Tax 2,653 7,455 1,606 -3,634 -13,333 -7,250 -4,694 -
NP 28,064 30,354 23,228 11,064 38,019 19,019 12,631 70.18%
-
NP to SH 28,066 30,353 23,232 11,082 38,016 19,053 12,640 70.11%
-
Tax Rate -10.44% -32.56% -7.43% 24.72% 25.96% 27.60% 27.09% -
Total Cost 264,941 199,142 139,371 76,278 242,396 161,740 100,626 90.56%
-
Net Worth 535,559 530,971 532,651 461,762 442,618 423,366 411,647 19.15%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 535,559 530,971 532,651 461,762 442,618 423,366 411,647 19.15%
NOSH 567,265 567,265 567,265 567,265 491,798 499,111 484,291 11.10%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.58% 13.23% 14.29% 12.67% 13.56% 10.52% 11.15% -
ROE 5.24% 5.72% 4.36% 2.40% 8.59% 4.50% 3.07% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 52.52 41.06 28.69 15.70 57.02 36.72 23.39 71.38%
EPS 5.02 5.42 4.15 1.99 7.73 3.89 2.61 54.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.94 0.83 0.90 0.86 0.85 8.44%
Adjusted Per Share Value based on latest NOSH - 567,265
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 47.79 37.43 26.52 14.25 45.74 29.48 18.47 88.36%
EPS 4.58 4.95 3.79 1.81 6.20 3.11 2.06 70.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8735 0.866 0.8688 0.7532 0.7219 0.6905 0.6714 19.15%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.515 0.56 0.63 0.695 0.80 0.87 0.755 -
P/RPS 0.98 1.36 2.20 4.43 1.40 2.37 3.23 -54.81%
P/EPS 10.24 10.31 15.37 34.89 10.35 22.48 28.93 -49.93%
EY 9.77 9.70 6.51 2.87 9.66 4.45 3.46 99.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.67 0.84 0.89 1.01 0.89 -28.30%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 28/08/18 25/05/18 23/02/18 24/11/17 24/08/17 23/05/17 -
Price 0.40 0.50 0.57 0.62 0.715 0.81 0.84 -
P/RPS 0.76 1.22 1.99 3.95 1.25 2.21 3.59 -64.44%
P/EPS 7.95 9.21 13.90 31.13 9.25 20.93 32.18 -60.59%
EY 12.58 10.86 7.19 3.21 10.81 4.78 3.11 153.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.61 0.75 0.79 0.94 0.99 -43.51%

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