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

Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 6.84%
YoY- 22.41%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 293,005 329,152 329,757 307,725 280,415 253,123 242,540 13.41%
PBT 25,411 47,982 55,649 55,465 51,352 48,272 45,761 -32.41%
Tax 2,653 1,372 -7,033 -14,858 -13,333 -13,335 -12,472 -
NP 28,064 49,354 48,616 40,607 38,019 34,937 33,289 -10.74%
-
NP to SH 28,066 49,316 48,608 40,617 38,016 34,977 33,310 -10.78%
-
Tax Rate -10.44% -2.86% 12.64% 26.79% 25.96% 27.62% 27.25% -
Total Cost 264,941 279,798 281,141 267,118 242,396 218,186 209,251 17.01%
-
Net Worth 535,559 530,971 532,651 461,762 447,944 423,366 415,899 18.34%
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 535,559 530,971 532,651 461,762 447,944 423,366 415,899 18.34%
NOSH 567,265 567,265 567,265 567,265 497,716 499,111 489,294 10.34%
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% 14.99% 14.74% 13.20% 13.56% 13.80% 13.73% -
ROE 5.24% 9.29% 9.13% 8.80% 8.49% 8.26% 8.01% -
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 58.89 58.19 55.31 56.34 51.42 49.57 3.92%
EPS 5.03 8.82 8.58 7.30 7.64 7.11 6.81 -18.27%
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 53.69 53.78 50.19 45.74 41.29 39.56 13.41%
EPS 4.58 8.04 7.93 6.62 6.20 5.70 5.43 -10.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8735 0.866 0.8688 0.7532 0.7306 0.6905 0.6784 18.33%
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 0.95 1.08 1.26 1.42 1.69 1.52 -25.34%
P/EPS 10.24 6.35 7.34 9.52 10.47 12.24 11.09 -5.17%
EY 9.77 15.76 13.62 10.50 9.55 8.17 9.02 5.46%
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 0.85 0.98 1.12 1.27 1.58 1.69 -41.27%
P/EPS 7.95 5.67 6.64 8.49 9.36 11.40 12.34 -25.38%
EY 12.58 17.65 15.05 11.78 10.68 8.77 8.10 34.07%
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