[SNTORIA] QoQ Quarter Result on 31-Dec-2016 [#1]

Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- -46.74%
YoY- 0.62%
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 99,656 67,502 53,225 60,032 72,364 56,919 47,928 62.83%
PBT 25,083 8,944 6,740 10,585 22,003 6,433 6,370 149.15%
Tax -6,083 -2,556 -2,585 -2,109 -6,085 -1,693 -2,331 89.43%
NP 19,000 6,388 4,155 8,476 15,918 4,740 4,039 180.48%
-
NP to SH 18,963 6,413 4,159 8,481 15,924 4,746 4,030 180.53%
-
Tax Rate 24.25% 28.58% 38.35% 19.92% 27.66% 26.32% 36.59% -
Total Cost 80,656 61,114 49,070 51,556 56,446 52,179 43,889 49.97%
-
Net Worth 447,944 423,366 415,899 407,352 399,317 382,585 383,578 10.88%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - 4,855 -
Div Payout % - - - - - - 120.48% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 447,944 423,366 415,899 407,352 399,317 382,585 383,578 10.88%
NOSH 497,716 499,111 489,294 489,111 486,972 484,285 485,542 1.66%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 19.07% 9.46% 7.81% 14.12% 22.00% 8.33% 8.43% -
ROE 4.23% 1.51% 1.00% 2.08% 3.99% 1.24% 1.05% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 20.02 13.71 10.88 12.38 14.86 11.75 9.87 60.16%
EPS 3.81 1.30 0.85 1.75 3.27 0.98 0.83 175.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.90 0.86 0.85 0.84 0.82 0.79 0.79 9.07%
Adjusted Per Share Value based on latest NOSH - 489,111
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.25 11.01 8.68 9.79 11.80 9.28 7.82 62.76%
EPS 3.09 1.05 0.68 1.38 2.60 0.77 0.66 179.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
NAPS 0.7306 0.6905 0.6784 0.6644 0.6513 0.624 0.6256 10.88%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.80 0.87 0.755 0.80 0.81 0.85 0.79 -
P/RPS 4.00 6.34 6.94 6.46 5.45 7.23 8.00 -36.97%
P/EPS 21.00 66.78 88.82 45.74 24.77 86.73 95.18 -63.45%
EY 4.76 1.50 1.13 2.19 4.04 1.15 1.05 173.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.27 -
P/NAPS 0.89 1.01 0.89 0.95 0.99 1.08 1.00 -7.46%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 24/08/17 23/05/17 22/02/17 29/11/16 23/08/16 26/05/16 -
Price 0.715 0.81 0.84 0.74 0.80 0.80 0.78 -
P/RPS 3.57 5.91 7.72 5.98 5.38 6.81 7.90 -41.08%
P/EPS 18.77 62.18 98.82 42.31 24.46 81.63 93.98 -65.79%
EY 5.33 1.61 1.01 2.36 4.09 1.23 1.06 193.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 0.79 0.94 0.99 0.88 0.98 1.01 0.99 -13.95%

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