[SNTORIA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#2]

Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 109.64%
YoY- 83.8%
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 73,193 293,005 229,496 162,599 87,342 280,415 180,759 -45.17%
PBT 5,572 25,411 22,899 21,622 14,698 51,352 26,269 -64.33%
Tax -1,518 2,653 7,455 1,606 -3,634 -13,333 -7,250 -64.63%
NP 4,054 28,064 30,354 23,228 11,064 38,019 19,019 -64.21%
-
NP to SH 4,100 28,066 30,353 23,232 11,082 38,016 19,053 -63.98%
-
Tax Rate 27.24% -10.44% -32.56% -7.43% 24.72% 25.96% 27.60% -
Total Cost 69,139 264,941 199,142 139,371 76,278 242,396 161,740 -43.16%
-
Net Worth 535,362 535,559 530,971 532,651 461,762 442,618 423,366 16.88%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 535,362 535,559 530,971 532,651 461,762 442,618 423,366 16.88%
NOSH 567,265 567,265 567,265 567,265 567,265 491,798 499,111 8.88%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.54% 9.58% 13.23% 14.29% 12.67% 13.56% 10.52% -
ROE 0.77% 5.24% 5.72% 4.36% 2.40% 8.59% 4.50% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.12 52.52 41.06 28.69 15.70 57.02 36.72 -49.55%
EPS 0.74 5.02 5.42 4.15 1.99 7.73 3.89 -66.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.96 0.95 0.94 0.83 0.90 0.86 7.58%
Adjusted Per Share Value based on latest NOSH - 567,265
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.94 47.79 37.43 26.52 14.25 45.74 29.48 -45.16%
EPS 0.67 4.58 4.95 3.79 1.81 6.20 3.11 -63.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8732 0.8735 0.866 0.8688 0.7532 0.7219 0.6905 16.89%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.40 0.515 0.56 0.63 0.695 0.80 0.87 -
P/RPS 3.05 0.98 1.36 2.20 4.43 1.40 2.37 18.25%
P/EPS 54.41 10.24 10.31 15.37 34.89 10.35 22.48 79.97%
EY 1.84 9.77 9.70 6.51 2.87 9.66 4.45 -44.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.59 0.67 0.84 0.89 1.01 -44.19%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 30/11/18 28/08/18 25/05/18 23/02/18 24/11/17 24/08/17 -
Price 0.44 0.40 0.50 0.57 0.62 0.715 0.81 -
P/RPS 3.35 0.76 1.22 1.99 3.95 1.25 2.21 31.85%
P/EPS 59.85 7.95 9.21 13.90 31.13 9.25 20.93 101.07%
EY 1.67 12.58 10.86 7.19 3.21 10.81 4.78 -50.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.53 0.61 0.75 0.79 0.94 -37.81%

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