[SAPNRG] YoY Quarter Result on 31-Jul-2021 [#2]

Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- -1462.61%
YoY- -6488.52%
View:
Show?
Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 1,208,559 1,143,157 1,172,878 747,115 1,219,237 1,927,400 1,259,703 -0.68%
PBT 34,640 64,462 25,188 -1,470,030 53,377 -93,226 -79,668 -
Tax -38,947 -26,969 -26,924 -41,938 -29,726 -23,331 -46,284 -2.83%
NP -4,307 37,493 -1,736 -1,511,968 23,651 -116,557 -125,952 -42.99%
-
NP to SH -5,226 42,807 -2,592 -1,516,891 23,744 -116,312 -126,055 -41.14%
-
Tax Rate 112.43% 41.84% 106.89% - 55.69% - - -
Total Cost 1,212,866 1,105,664 1,174,614 2,259,083 1,195,586 2,043,957 1,385,655 -2.19%
-
Net Worth -3,491,428 -3,036,025 159,718 7,666,465 9,423,363 13,705,926 9,404,597 -
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth -3,491,428 -3,036,025 159,718 7,666,465 9,423,363 13,705,926 9,404,597 -
NOSH 18,375,942 15,978,925 15,978,925 15,978,925 15,978,925 15,978,925 5,992,000 20.51%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin -0.36% 3.28% -0.15% -202.37% 1.94% -6.05% -10.00% -
ROE 0.00% 0.00% -1.62% -19.79% 0.25% -0.85% -1.34% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 6.58 7.15 7.34 4.68 7.63 12.09 21.16 -17.67%
EPS -0.03 0.27 -0.02 -9.50 0.15 -0.73 -2.12 -50.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.19 -0.19 0.01 0.48 0.59 0.86 1.58 -
Adjusted Per Share Value based on latest NOSH - 15,978,925
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 6.58 6.22 6.38 4.07 6.63 10.49 6.86 -0.69%
EPS -0.03 0.23 -0.01 -8.25 0.13 -0.63 -0.69 -40.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.19 -0.1652 0.0087 0.4172 0.5128 0.7459 0.5118 -
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 0.035 0.035 0.04 0.125 0.095 0.30 0.605 -
P/RPS 0.53 0.49 0.54 2.67 1.24 2.48 2.86 -24.47%
P/EPS -123.07 13.06 -246.48 -1.32 63.90 -41.11 -28.57 27.52%
EY -0.81 7.65 -0.41 -75.98 1.56 -2.43 -3.50 -21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.00 0.26 0.16 0.35 0.38 -
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 26/09/24 27/09/23 26/09/22 30/09/21 18/09/20 27/09/19 28/09/18 -
Price 0.04 0.055 0.04 0.115 0.115 0.285 0.41 -
P/RPS 0.61 0.77 0.54 2.46 1.51 2.36 1.94 -17.52%
P/EPS -140.65 20.53 -246.48 -1.21 77.36 -39.05 -19.36 39.12%
EY -0.71 4.87 -0.41 -82.59 1.29 -2.56 -5.17 -28.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.00 0.24 0.19 0.33 0.26 -

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