[SNTORIA] YoY TTM Result on 30-Sep-2016 [#4]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 9.02%
YoY- 2.26%
View:
Show?
TTM Result
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 53,811 293,005 280,415 224,224 220,583 218,444 207,511 -18.73%
PBT -84,299 25,411 51,352 45,182 37,166 35,466 43,810 -
Tax -8,211 2,653 -13,333 -12,071 -4,783 -6,475 9,289 -
NP -92,510 28,064 38,019 33,111 32,383 28,991 53,099 -
-
NP to SH -91,625 28,066 38,016 33,129 32,396 29,139 53,093 -
-
Tax Rate - -10.44% 25.96% 26.72% 12.87% 18.26% -21.20% -
Total Cost 146,321 264,941 242,396 191,113 188,200 189,453 154,412 -0.82%
-
Net Worth 434,991 535,559 447,944 399,317 370,413 326,443 246,329 9.13%
Dividend
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - 9,699 8,961 - - -
Div Payout % - - - 29.28% 27.66% - - -
Equity
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 434,991 535,559 447,944 399,317 370,413 326,443 246,329 9.13%
NOSH 567,277 567,265 497,716 486,972 474,889 441,140 439,874 3.98%
Ratio Analysis
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -171.92% 9.58% 13.56% 14.77% 14.68% 13.27% 25.59% -
ROE -21.06% 5.24% 8.49% 8.30% 8.75% 8.93% 21.55% -
Per Share
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.65 52.52 56.34 46.04 46.45 49.52 47.18 -21.65%
EPS -16.43 5.03 7.64 6.80 6.82 6.61 12.07 -
DPS 0.00 0.00 0.00 2.00 1.89 0.00 0.00 -
NAPS 0.78 0.96 0.90 0.82 0.78 0.74 0.56 5.22%
Adjusted Per Share Value based on latest NOSH - 486,972
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.78 47.79 45.74 36.57 35.98 35.63 33.85 -18.73%
EPS -14.94 4.58 6.20 5.40 5.28 4.75 8.66 -
DPS 0.00 0.00 0.00 1.58 1.46 0.00 0.00 -
NAPS 0.7095 0.8735 0.7306 0.6513 0.6042 0.5324 0.4018 9.13%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.11 0.515 0.80 0.81 0.955 1.53 0.625 -
P/RPS 1.14 0.98 1.42 1.76 2.06 3.09 1.32 -2.22%
P/EPS -0.67 10.24 10.47 11.91 14.00 23.16 5.18 -
EY -149.36 9.77 9.55 8.40 7.14 4.32 19.31 -
DY 0.00 0.00 0.00 2.47 1.98 0.00 0.00 -
P/NAPS 0.14 0.54 0.89 0.99 1.22 2.07 1.12 -27.36%
Price Multiplier on Announcement Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/06/20 30/11/18 24/11/17 29/11/16 27/11/15 28/11/14 29/11/13 -
Price 0.115 0.40 0.715 0.80 0.90 1.39 0.63 -
P/RPS 1.19 0.76 1.27 1.74 1.94 2.81 1.34 -1.80%
P/EPS -0.70 7.95 9.36 11.76 13.19 21.04 5.22 -
EY -142.87 12.58 10.68 8.50 7.58 4.75 19.16 -
DY 0.00 0.00 0.00 2.50 2.10 0.00 0.00 -
P/NAPS 0.15 0.42 0.79 0.98 1.15 1.88 1.13 -26.68%

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