[SSB8] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Announcement Date
10-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 85.69%
YoY- 50.17%
Quarter Report
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 39,493 28,610 0 0 0 0 0 -
PBT 10,086 6,056 -668 -285 -572 -211 -394 -
Tax -2,428 -1,311 0 0 0 0 0 -
NP 7,658 4,745 -668 -285 -572 -211 -394 -
-
NP to SH 7,658 4,745 -668 -285 -572 -211 -394 -
-
Tax Rate 24.07% 21.65% - - - - - -
Total Cost 31,835 23,865 668 285 572 211 394 107.78%
-
Net Worth 157,664 159,081 -7,103 -8,691 -6,843 4,360 -3,522 -
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 157,664 159,081 -7,103 -8,691 -6,843 4,360 -3,522 -
NOSH 2,252,352 2,272,589 288,750 288,750 288,750 288,750 288,750 40.78%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 19.39% 16.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 4.86% 2.98% 0.00% 0.00% 0.00% -4.84% 0.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1.75 1.26 0.00 0.00 0.00 0.00 0.00 -
EPS 0.34 0.21 -0.23 -0.10 -0.20 -0.07 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 -0.0246 -0.0301 -0.0237 0.0151 -0.0122 -
Adjusted Per Share Value based on latest NOSH - 288,750
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1.75 1.27 0.00 0.00 0.00 0.00 0.00 -
EPS 0.34 0.21 -0.03 -0.01 -0.03 -0.01 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0706 -0.0032 -0.0039 -0.003 0.0019 -0.0016 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.545 0.195 0.015 0.015 0.075 0.065 0.075 -
P/RPS 31.08 15.49 0.00 0.00 0.00 0.00 0.00 -
P/EPS 160.29 93.39 -6.48 -15.20 -37.86 -88.95 -54.97 -
EY 0.62 1.07 -15.42 -6.58 -2.64 -1.12 -1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.79 2.79 0.00 0.00 0.00 4.30 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 21/11/23 11/11/22 10/11/21 10/11/20 12/11/19 23/11/18 -
Price 0.535 0.205 0.205 0.015 0.06 0.06 0.075 -
P/RPS 30.51 16.28 0.00 0.00 0.00 0.00 0.00 -
P/EPS 157.35 98.18 -88.61 -15.20 -30.29 -82.11 -54.97 -
EY 0.64 1.02 -1.13 -6.58 -3.30 -1.22 -1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.64 2.93 0.00 0.00 0.00 3.97 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