[SPRING] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 59.32%
YoY- -27.54%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 48,186 44,777 41,377 52,102 58,861 0 -
PBT 4,158 3,508 430 8,793 12,008 0 -
Tax -500 -214 641 -1,821 -2,386 0 -
NP 3,658 3,293 1,072 6,972 9,621 0 -
-
NP to SH 3,658 3,293 1,072 6,972 9,621 0 -
-
Tax Rate 12.03% 6.10% -149.07% 20.71% 19.87% - -
Total Cost 44,528 41,484 40,305 45,130 49,240 0 -
-
Net Worth 83,137 78,980 70,666 70,666 41 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 83,137 78,980 70,666 70,666 41 0 -
NOSH 415,689 415,689 415,689 415,687 318 0 -
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.59% 7.35% 2.59% 13.38% 16.35% 0.00% -
ROE 4.40% 4.17% 1.52% 9.87% 23,274.23% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.59 10.77 9.95 12.53 18,509.85 0.00 -
EPS 0.88 0.79 0.25 1.68 7.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.17 0.17 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 415,687
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.59 10.77 9.95 12.53 14.16 0.00 -
EPS 0.88 0.79 0.26 1.68 2.31 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.17 0.17 0.0001 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 - - -
Price 0.17 0.195 0.24 0.235 0.00 0.00 -
P/RPS 1.47 1.81 2.41 1.87 0.00 0.00 -
P/EPS 19.32 24.61 93.06 14.01 0.00 0.00 -
EY 5.18 4.06 1.07 7.14 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.03 1.41 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/11/23 29/11/22 30/11/21 19/11/20 04/11/19 - -
Price 0.195 0.17 0.24 0.375 0.00 0.00 -
P/RPS 1.68 1.58 2.41 2.99 0.00 0.00 -
P/EPS 22.16 21.46 93.06 22.36 0.00 0.00 -
EY 4.51 4.66 1.07 4.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.89 1.41 2.21 0.00 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