[SPRING] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -27.69%
YoY- -16.45%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Revenue 59,288 43,106 47,716 58,532 43,548 0 -
PBT 12,756 2,034 4,480 4,422 5,284 0 -
Tax -3,376 -432 -350 -766 -908 0 -
NP 9,380 1,602 4,130 3,656 4,376 0 -
-
NP to SH 9,380 1,602 4,130 3,656 4,376 0 -
-
Tax Rate 26.47% 21.24% 7.81% 17.32% 17.18% - -
Total Cost 49,908 41,504 43,586 54,876 39,172 0 -
-
Net Worth 87,295 78,980 78,980 74,823 66,509 0 -
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Div 4,156 - - - - - -
Div Payout % 44.32% - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Net Worth 87,295 78,980 78,980 74,823 66,509 0 -
NOSH 415,691 415,689 415,689 415,689 415,687 500 283.10%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
NP Margin 15.82% 3.72% 8.66% 6.25% 10.05% 0.00% -
ROE 10.75% 2.03% 5.23% 4.89% 6.58% 0.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
RPS 14.26 10.37 11.48 14.08 10.48 0.00 -
EPS 2.26 0.38 1.00 0.88 1.06 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.19 0.18 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 415,689
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
RPS 14.26 10.37 11.48 14.08 10.48 0.00 -
EPS 2.26 0.39 0.99 0.88 1.05 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.19 0.18 0.16 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 12/04/19 -
Price 0.24 0.16 0.215 0.25 0.17 0.245 -
P/RPS 1.68 1.54 1.87 1.78 1.62 0.00 -
P/EPS 10.64 41.52 21.64 28.43 16.15 0.00 -
EY 9.40 2.41 4.62 3.52 6.19 0.00 -
DY 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.84 1.13 1.39 1.06 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Date 22/08/24 24/08/23 25/08/22 30/09/21 26/08/20 - -
Price 0.235 0.165 0.21 0.24 0.235 0.00 -
P/RPS 1.65 1.59 1.83 1.70 2.24 0.00 -
P/EPS 10.41 42.81 21.14 27.29 22.32 0.00 -
EY 9.60 2.34 4.73 3.66 4.48 0.00 -
DY 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.87 1.11 1.33 1.47 0.00 -

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