[SJC] YoY TTM Result on 30-Jun-2022 [#2]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 72.7%
YoY- 87.29%
Quarter Report
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 23,162 6,377 12,261 16,732 17,136 18,734 19,553 2.86%
PBT -554 -7,726 -351 -1,571 -122 1,669 3,674 -
Tax -163 6 -428 -258 -239 -972 -2,341 -35.84%
NP -717 -7,720 -779 -1,829 -361 697 1,333 -
-
NP to SH -981 -7,720 -779 -1,829 -361 697 1,333 -
-
Tax Rate - - - - - 58.24% 63.72% -
Total Cost 23,879 14,097 13,040 18,561 17,497 18,037 18,220 4.60%
-
Net Worth 48,047 44,180 51,882 52,692 54,314 55,124 54,719 -2.14%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - 406 406 -
Div Payout % - - - - - 58.29% 30.47% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 48,047 44,180 51,882 52,692 54,314 55,124 54,719 -2.14%
NOSH 48,533 40,533 40,533 40,533 40,533 40,533 40,533 3.04%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -3.10% -121.06% -6.35% -10.93% -2.11% 3.72% 6.82% -
ROE -2.04% -17.47% -1.50% -3.47% -0.66% 1.26% 2.44% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 47.72 15.73 30.25 41.28 42.28 46.22 48.24 -0.18%
EPS -2.02 -19.05 -1.92 -4.51 -0.89 1.72 3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.99 1.09 1.28 1.30 1.34 1.36 1.35 -5.03%
Adjusted Per Share Value based on latest NOSH - 48,533
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 10.85 2.99 5.74 7.84 8.02 8.77 9.16 2.86%
EPS -0.46 -3.62 -0.36 -0.86 -0.17 0.33 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.19 -
NAPS 0.225 0.2069 0.243 0.2468 0.2543 0.2581 0.2562 -2.14%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.35 2.54 0.445 0.515 0.53 0.69 0.70 -
P/RPS 4.92 16.14 1.47 1.25 1.25 1.49 1.45 22.57%
P/EPS -116.26 -13.34 -23.15 -11.41 -59.51 40.13 21.29 -
EY -0.86 -7.50 -4.32 -8.76 -1.68 2.49 4.70 -
DY 0.00 0.00 0.00 0.00 0.00 1.45 1.43 -
P/NAPS 2.37 2.33 0.35 0.40 0.40 0.51 0.52 28.74%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 29/09/21 27/08/20 16/08/19 24/08/18 29/08/17 26/08/16 -
Price 2.31 2.47 0.65 0.53 0.86 0.65 0.93 -
P/RPS 4.84 15.70 2.15 1.28 2.03 1.41 1.93 16.55%
P/EPS -114.28 -12.97 -33.82 -11.75 -96.56 37.80 28.28 -
EY -0.88 -7.71 -2.96 -8.51 -1.04 2.65 3.54 -
DY 0.00 0.00 0.00 0.00 0.00 1.54 1.08 -
P/NAPS 2.33 2.27 0.51 0.41 0.64 0.48 0.69 22.47%

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