[SNTORIA] QoQ Quarter Result on 30-Sep-2016 [#4]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 235.52%
YoY- 20.78%
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 67,502 53,225 60,032 72,364 56,919 47,928 47,013 27.29%
PBT 8,944 6,740 10,585 22,003 6,433 6,370 10,376 -9.43%
Tax -2,556 -2,585 -2,109 -6,085 -1,693 -2,331 -1,962 19.30%
NP 6,388 4,155 8,476 15,918 4,740 4,039 8,414 -16.79%
-
NP to SH 6,413 4,159 8,481 15,924 4,746 4,030 8,429 -16.67%
-
Tax Rate 28.58% 38.35% 19.92% 27.66% 26.32% 36.59% 18.91% -
Total Cost 61,114 49,070 51,556 56,446 52,179 43,889 38,599 35.88%
-
Net Worth 423,366 415,899 407,352 399,317 382,585 383,578 382,695 6.97%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - 4,855 4,844 -
Div Payout % - - - - - 120.48% 57.47% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 423,366 415,899 407,352 399,317 382,585 383,578 382,695 6.97%
NOSH 499,111 489,294 489,111 486,972 484,285 485,542 484,425 2.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.46% 7.81% 14.12% 22.00% 8.33% 8.43% 17.90% -
ROE 1.51% 1.00% 2.08% 3.99% 1.24% 1.05% 2.20% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.71 10.88 12.38 14.86 11.75 9.87 9.70 25.97%
EPS 1.30 0.85 1.75 3.27 0.98 0.83 1.74 -17.67%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.86 0.85 0.84 0.82 0.79 0.79 0.79 5.82%
Adjusted Per Share Value based on latest NOSH - 486,972
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.01 8.68 9.79 11.80 9.28 7.82 7.67 27.27%
EPS 1.05 0.68 1.38 2.60 0.77 0.66 1.37 -16.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.79 0.79 -
NAPS 0.6905 0.6784 0.6644 0.6513 0.624 0.6256 0.6242 6.96%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.87 0.755 0.80 0.81 0.85 0.79 0.93 -
P/RPS 6.34 6.94 6.46 5.45 7.23 8.00 9.58 -24.07%
P/EPS 66.78 88.82 45.74 24.77 86.73 95.18 53.45 16.01%
EY 1.50 1.13 2.19 4.04 1.15 1.05 1.87 -13.68%
DY 0.00 0.00 0.00 0.00 0.00 1.27 1.08 -
P/NAPS 1.01 0.89 0.95 0.99 1.08 1.00 1.18 -9.85%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 23/05/17 22/02/17 29/11/16 23/08/16 26/05/16 26/02/16 -
Price 0.81 0.84 0.74 0.80 0.80 0.78 0.82 -
P/RPS 5.91 7.72 5.98 5.38 6.81 7.90 8.45 -21.22%
P/EPS 62.18 98.82 42.31 24.46 81.63 93.98 47.13 20.31%
EY 1.61 1.01 2.36 4.09 1.23 1.06 2.12 -16.77%
DY 0.00 0.00 0.00 0.00 0.00 1.28 1.22 -
P/NAPS 0.94 0.99 0.88 0.98 1.01 0.99 1.04 -6.52%

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