Thimar widens 2021 loss to SAR 162.5 mln, Q4 at SAR 158.7 mln

Thimar widens 2021 loss to SAR 162.5 mln, Q4 at SAR 158.7 mln

16/01/2023 Argaam Exclusive

View other reports

Thimar Development Holding Co. slid into a deeper loss of SAR 162.5 million in 2021, compared to SAR 11.7 million in 2020.  

 

The higher losses were attributed to an increase in general and administrative (G&A) expenses by SAR 70 million. Thimar allocated an expected credit loss provision of SAR 22 million.



Financials (M)

Item 2020 2021 Change‬
Revenues 3.67 0.43 (88.4 %)
Gross Income (3.56) 0.02 100.4 %
Operating Income (12.33) (48.35) (292.3 %)
Net Income (11.68) (162.45) (1,290.9 %)
Average Shares 3.87 3.87 -
EPS (Riyals) (3.02) (42.00) (1,290.9 %)

The company also allocated a provision for account receivable at SAR 4 million for the enforcement court, and a provision for property and machinery impairment of SAR 12.7 million.

 

In Q4 2021, Thimar’s net loss widened to SAR 158.7 million from SAR 2.67 million in the prior-year period.

 

Compared to the previous quarter, losses increased from SAR 1.28 million.



Current Quarter Comparison (M)

Compared With The
Item Q4 2020 Q4 2021 Change‬
Revenues 1.30 - -
Gross Income (3.62) (0.02) 99.4 %
Operating Income (2.79) (43.91) (1,476.0 %)
Net Income (2.67) (158.72) (5,841.6 %)
Average Shares 3.87 3.87 -
EPS (Riyals) (0.69) (41.04) (5,841.6 %)

Shareholders’ equity, with no minority interest, stood at SAR 126.219 million as of Dec. 31, 2021, from SAR 36.388 million a year earlier.

View More Financial Results

 


Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
Q1 2012 15.82 54.4 % 2.99 91.8 % (0.75) 64.3 %
Q2 2012 21.78 67.9 % 4.41 98.9 % 0.53 116.4 %
Q3 2012 22.38 35.1 % 4.43 75.7 % 0.69 153.5 %
Q4 2012 21.73 44.3 % 5.14 178.2 % 0.82 111.4 %
Q1 2013 24.11 52.4 % 4.49 50.2 % 0.50 167.1 %
Q2 2013 26.46 21.5 % 5.73 29.9 % 1.03 96.5 %
Q3 2013 27.44 22.6 % 5.55 25.3 % 1.21 76.5 %
Q4 2013 34.25 57.6 % 9.39 82.5 % 3.35 310.2 %
Q1 2014 44.65 85.2 % 8.62 91.9 % 2.94 486.9 %
Q2 2014 33.35 26.0 % 9.18 60.1 % 2.59 151.1 %
Q3 2014 31.21 13.7 % 8.73 57.1 % 1.94 60.4 %
Q4 2014 33.29 (2.8 %) 6.39 (31.9 %) 2.32 (30.8 %)
Q1 2015 27.87 (37.6 %) 9.80 13.7 % 3.52 19.4 %
Q2 2015 37.24 11.6 % 7.44 (18.9 %) 0.92 (64.4 %)
Q3 2015 32.98 5.7 % 7.86 (9.9 %) 1.26 (34.9 %)
Q4 2015 36.55 9.8 % 4.61 (27.8 %) 1.11 (52.1 %)
Q1 2016 37.37 34.1 % 8.46 (13.7 %) 2.09 (40.7 %)
Q2 2016 43.27 16.2 % 12.25 64.6 % 2.18 136.7 %
Q3 2016 33.80 2.5 % 7.77 (1.2 %) 1.16 (7.9 %)
Q4 2016 28.76 (21.3 %) 0.41 (91.2 %) (5.35) (581.7 %)
Q1 2017 35.01 (6.3 %) 9.22 9.0 % 1.49 (28.4 %)
Q2 2017 41.30 (4.5 %) 12.07 (1.5 %) 2.82 29.1 %
Q3 2017 39.21 16.0 % 14.35 84.8 % 3.12 168.2 %
Q4 2017 21.10 (26.6 %) 0.26 (36.9 %) 4.07 176.1 %
Q1 2018 23.55 (32.7 %) 6.76 (26.7 %) 2.29 53.5 %
Q2 2018 17.87 (56.7 %) 5.17 (57.2 %) (0.38) (113.4 %)
Q3 2018 17.25 (56.0 %) 4.91 (65.8 %) 1.69 (46.0 %)
Q4 2018 12.38 (41.3 %) 0.05 (80.2 %) (4.87) (219.6 %)
Q1 2019 22.46 (4.6 %) 2.62 (61.2 %) (0.69) (129.9 %)
Q2 2019 16.02 (10.4 %) 1.89 (63.4 %) (2.67) (606.6 %)
Q3 2019 2.60 (84.9 %) (4.11) (183.7 %) (23.88) (1515.1 %)
Q4 2019 0.81 (93.5 %) 0.05 (7.8 %) (10.24) (110.2 %)
Q1 2020 0.78 (96.5 %) 0.05 (98.1 %) (2.07) (202.3 %)
Q2 2020 0.37 (97.7 %) 0.00 (100.2 %) (1.90) 28.7 %
Q3 2020 1.23 (52.8 %) 0.01 100.3 % (5.56) 76.7 %
Q4 2020 1.30 60.3 % (3.62) (7795.7 %) (2.79) 72.8 %
Q1 2021 0.43 (45.2 %) 0.04 (30.0 %) (1.56) 24.8 %
Q2 2021 - - - - (1.41) 26.1 %
Q3 2021 - - - - (1.48) 73.5 %
Q4 2021 - - (0.02) 99.4 % (43.91) (1,476.0 %)
2021 0.43 (88.4 %) 0.02 100.4 % (48.35) (292.3 %)


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items EPS Before XO Items
Q1 2012 (0.87) 57.6 % (0.22) - (0.87) (0.22)
Q2 2012 0.36 111.8 % 0.09 - 0.36 0.09
Q3 2012 0.60 157.1 % 0.16 - 0.60 0.16
Q4 2012 0.93 (91.3 %) 0.24 - 0.93 0.24
Q1 2013 2.56 394.8 % 0.66 2.25 0.31 0.08
Q2 2013 2.77 663.1 % 0.72 1.97 0.80 0.21
Q3 2013 3.05 405.8 % 0.79 2.06 0.99 0.26
Q4 2013 5.21 457.9 % 1.35 2.34 2.87 0.74
Q1 2014 6.01 134.4 % 1.55 3.25 2.76 0.71
Q2 2014 3.01 8.8 % 0.78 0.61 2.40 0.62
Q3 2014 3.43 12.4 % 0.89 1.75 1.68 0.44
Q4 2014 5.11 (1.9 %) 1.32 2.71 2.40 0.62
Q1 2015 38.86 546.7 % 10.05 35.15 3.71 0.96
Q2 2015 2.50 (16.9 %) 0.65 - 2.50 0.65
Q3 2015 1.39 (59.4 %) 0.36 - 1.39 0.36
Q4 2015 2.08 (59.3 %) 0.54 - 2.08 0.54
Q1 2016 2.28 (94.1 %) 0.59 - 2.28 0.59
Q2 2016 2.02 (19.1 %) 0.52 - 2.02 0.52
Q3 2016 1.30 (6.8 %) 0.34 - 1.30 0.34
Q4 2016 (6.13) (394.2 %) (1.58) - (6.13) (1.58)
Q1 2017 1.47 (35.3 %) 0.38 - 1.47 0.38
Q2 2017 3.03 49.7 % 0.78 - 3.03 0.78
Q3 2017 2.25 73.1 % 0.58 - 2.25 0.58
Q4 2017 1.41 123.1 % 0.37 - 1.41 0.37
Q1 2018 1.48 0.1 % 0.38 - 1.48 0.38
Q2 2018 (0.71) (123.3 %) (0.18) - (0.71) (0.18)
Q3 2018 0.25 (88.8 %) 0.07 - 0.25 0.07
Q4 2018 (5.51) (490.0 %) (1.43) - (5.51) (1.43)
Q1 2019 (2.18) (247.8 %) (0.56) - (2.18) (0.56)
Q2 2019 (3.76) (432.8 %) (0.97) - (3.76) (0.97)
Q3 2019 (40.11) (15983.4 %) (10.37) (15.13) (24.98) (6.46)
Q4 2019 (11.26) (104.2 %) (2.91) - (11.26) (2.91)
Q1 2020 (1.94) 11.1 % (0.50) - (1.94) (0.50)
Q2 2020 (1.74) 53.6 % (0.45) - (1.74) (0.45)
Q3 2020 (5.32) 86.7 % (1.38) - (5.32) (1.38)
Q4 2020 (2.67) 76.3 % (0.69) - (2.67) (0.69)
Q1 2021 (1.33) 31.7 % (0.34) - (1.33) (0.34)
Q2 2021 (1.13) 35.3 % (0.29) - (1.13) (0.29)
Q3 2021 (1.28) 76.0 % (0.33) - (1.28) (0.33)
Q4 2021 (158.72) (5,841.6 %) (41.04) (117.02) (41.69) (10.78)
2021 (162.45) (1,290.9 %) (42.00) (117.02) (45.43) (11.75)

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2012 15.86 % (14.97 %) (22.42 %)
Q2 2012 17.01 % (9.94 %) (14.61 %)
Q3 2012 18.24 % (4.52 %) (10.95 %)
Q4 2012 20.78 % 5.60 % 1.26 %
Q1 2013 20.54 % 6.43 % 2.46 %
Q2 2013 20.91 % 6.59 % 2.80 %
Q3 2013 20.98 % 6.70 % 3.04 %
Q4 2013 22.42 % 8.19 % 4.43 %
Q1 2014 22.06 % 8.79 % 5.59 %
Q2 2014 23.44 % 9.60 % 6.46 %
Q3 2014 25.04 % 9.98 % 6.77 %
Q4 2014 23.10 % 9.48 % 6.49 %
Q1 2015 27.12 % 11.28 % 8.11 %
Q2 2015 24.97 % 9.66 % 7.94 %
Q3 2015 23.97 % 9.19 % 7.61 %
Q4 2015 22.07 % 7.93 % 7.19 %
Q1 2016 19.69 % 6.22 % 5.73 %
Q2 2016 22.10 % 7.11 % 5.18 %
Q3 2016 21.92 % 7.89 % 5.09 %
Q4 2016 20.17 % 2.49 % (0.37 %)
Q1 2017 21.05 % 2.16 % (0.95 %)
Q2 2017 21.22 % 3.30 % (0.24 %)
Q3 2017 24.99 % 4.41 % 0.43 %
Q4 2017 26.28 % 11.74 % 5.97 %
Q1 2018 26.71 % 14.61 % 6.52 %
Q2 2018 26.08 % 12.60 % 4.36 %
Q3 2018 21.42 % 12.68 % 3.05 %
Q4 2018 23.76 % 4.18 % (6.32 %)
Q1 2019 18.22 % (1.33 %) (11.64 %)
Q2 2019 13.90 % (3.67 %) (16.44 %)
Q3 2019 0.84 % (54.21 %) (68.15 %)
Q4 2019 1.06 % (84.47 %) (100.70 %)
Q1 2020 (10.52 %) (185.96 %) (207.63 %)
Q2 2020 (88.27 %) (815.19 %) (876.89 %)
Q3 2020 3.36 % (580.56 %) (637.36 %)
Q4 2020 (96.97 %) (287.19 %) (318.42 %)
Q1 2021 (107.69 %) (306.43 %) (333.60 %)
Q2 2021 - - -
Q3 2021 - - -
Q4 2021 - - -
2021 3.53 % (11117.15 %) (10688.85 %)


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2012 3.87 1.50 (3.50) 9.24
Q2 2012 3.87 2.39 (2.62) 9.12
Q3 2012 3.87 2.82 (2.12) 9.22
Q4 2012 3.87 0.27 0.27 9.63
Q1 2013 3.87 1.15 0.57 11.95
Q2 2013 3.87 1.78 0.68 12.15
Q3 2013 3.87 2.41 0.78 12.48
Q4 2013 3.87 3.51 1.29 13.38
Q1 2014 3.87 4.40 1.92 14.31
Q2 2014 3.87 4.47 2.33 15.02
Q3 2014 3.87 4.57 2.51 15.86
Q4 2014 3.87 4.54 2.39 16.85
Q1 2015 3.87 13.03 2.64 26.71
Q2 2015 3.87 12.90 2.66 27.56
Q3 2015 3.87 12.37 2.59 27.77
Q4 2015 3.87 11.59 2.50 27.68
Q1 2016 3.87 2.13 2.13 28.27
Q2 2016 3.87 2.01 2.01 28.80
Q3 2016 3.87 1.99 1.99 29.09
Q4 2016 3.87 (0.14) (0.14) 27.59
Q1 2017 3.87 (0.34) (0.34) 27.98
Q2 2017 3.87 (0.09) (0.09) 28.76
Q3 2017 3.87 0.16 0.16 29.34
Q4 2017 3.87 2.11 2.11 29.84
Q1 2018 3.87 2.11 2.11 30.22
Q2 2018 3.87 1.15 1.15 30.04
Q3 2018 3.87 0.63 0.63 30.10
Q4 2018 3.87 (1.16) (1.16) 28.68
Q1 2019 3.87 (2.11) (2.11) 28.12
Q2 2019 3.87 (2.90) (2.90) 27.14
Q3 2019 3.87 (13.33) (9.42) 15.34
Q4 2019 3.87 (14.82) (10.91) 15.34
Q1 2020 3.87 (14.75) (10.84) 11.93
Q2 2020 3.87 (14.23) (10.32) 11.48
Q3 2020 3.87 (5.24) (5.24) 10.10
Q4 2020 3.87 (3.02) (3.02) 9.41
Q1 2021 3.87 (2.86) (2.86) 9.07
Q2 2021 3.87 (2.70) (2.70) 8.77
Q3 2021 3.87 (1.66) (1.66) 8.44
Q4 2021 3.87 (42.00) (11.75) (32.63)

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2012 More than 100 NEG 16.24
Q2 2012 39.53 NEG 10.35
Q3 2012 42.31 NEG 12.91
Q4 2012 More than 100 More than 100 13.10
Q1 2013 More than 100 More than 100 12.19
Q2 2013 80.81 More than 100 11.81
Q3 2013 56.69 More than 100 10.94
Q4 2013 52.09 More than 100 13.68
Q1 2014 93.77 More than 100 28.86
Q2 2014 76.91 More than 100 22.87
Q3 2014 87.58 More than 100 25.21
Q4 2014 76.88 More than 100 20.72
Q1 2015 27.02 More than 100 13.18
Q2 2015 25.81 More than 100 12.08
Q3 2015 13.96 66.81 6.22
Q4 2015 15.01 69.48 6.28
Q1 2016 66.24 66.24 5.00
Q2 2016 67.06 67.06 4.68
Q3 2016 49.71 49.71 3.39
Q4 2016 NEG NEG 5.89
Q1 2017 NEG NEG 5.81
Q2 2017 NEG NEG 4.83
Q3 2017 More than 100 More than 100 5.09
Q4 2017 62.09 62.09 4.39
Q1 2018 61.98 61.98 4.33
Q2 2018 More than 100 More than 100 4.40
Q3 2018 More than 100 More than 100 3.85
Q4 2018 NEG NEG 4.09
Q1 2019 NEG NEG 3.37
Q2 2019 NEG NEG 3.47
Q3 2019 NEG NEG 5.56
Q4 2019 NEG NEG 4.88
Q1 2020 NEG NEG 6.27
Q2 2020 NEG NEG 6.52
Q3 2020 NEG NEG 7.41
Q4 2020 NEG NEG 7.95
Q1 2021 NEG NEG 8.25
Q2 2021 NEG NEG 8.52
Q3 2021 NEG NEG 8.86
Q4 2021 NEG NEG (2.29)

Business Segments (Million)

Compared With The
Period Meat sector Fruit and vegetable sector Other activities
Q1 2018 15.02 7.81 0.72
Q2 2018 5.92 11.80 0.15
Q1 2019 20.53 1.73 0.20


Financial Ratios
Current
Market Cap (M Riyal) 283.40
Enterprise Value (EV) (M) 261.51
Shares Outstanding ((M)) 6.50
EPS ( Riyal) (TTM) (2.36)
Book Value (BV) ( Riyal) 3.06
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) Neg
P/E (TTM) NEG
Price/book 14.27
Return on Average Assets (%) (TTM) (22.20 )
Return on Average Equity (%) (TTM) -
more

Share Price

Thimar Development Holding Co.
43.60
(0.40) (0.91 %)

Thimar Development Holding Co. (THIMAR)

More

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}} حساب موثّق

{{comment.ElapsedTime}}
loader Train
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.