[SPTOTO] QoQ Cumulative Quarter Result on 31-Jul-2002 [#1]

Announcement Date
18-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -77.97%
YoY- -13.65%
Quarter Report
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 2,205,646 1,587,325 1,049,482 517,396 2,296,033 1,729,119 1,170,429 52.74%
PBT 393,560 308,740 200,685 96,799 426,805 321,774 215,778 49.44%
Tax -136,081 -100,667 -63,654 -29,848 -122,959 -93,205 -63,643 66.20%
NP 257,479 208,073 137,031 66,951 303,846 228,569 152,135 42.15%
-
NP to SH 257,479 208,073 137,031 66,951 303,846 228,569 152,135 42.15%
-
Tax Rate 34.58% 32.61% 31.72% 30.84% 28.81% 28.97% 29.49% -
Total Cost 1,948,167 1,379,252 912,451 450,445 1,992,187 1,500,550 1,018,294 54.29%
-
Net Worth 607,516 552,461 469,485 339,485 1,047,744 1,070,371 1,065,168 -31.29%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 1,049,323 44,693 21,126 751,320 278,655 139,371 55,767 611.24%
Div Payout % 407.54% 21.48% 15.42% 1,122.19% 91.71% 60.98% 36.66% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 607,516 552,461 469,485 339,485 1,047,744 1,070,371 1,065,168 -31.29%
NOSH 646,294 620,742 586,856 556,533 557,311 557,485 557,679 10.36%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 11.67% 13.11% 13.06% 12.94% 13.23% 13.22% 13.00% -
ROE 42.38% 37.66% 29.19% 19.72% 29.00% 21.35% 14.28% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 341.28 255.71 178.83 92.97 411.98 310.16 209.87 38.40%
EPS 39.84 33.52 23.35 12.03 54.52 41.00 27.28 28.81%
DPS 162.36 7.20 3.60 135.00 50.00 25.00 10.00 544.47%
NAPS 0.94 0.89 0.80 0.61 1.88 1.92 1.91 -37.74%
Adjusted Per Share Value based on latest NOSH - 556,533
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 163.26 117.49 77.68 38.30 169.95 127.99 86.63 52.74%
EPS 19.06 15.40 10.14 4.96 22.49 16.92 11.26 42.17%
DPS 77.67 3.31 1.56 55.61 20.63 10.32 4.13 610.99%
NAPS 0.4497 0.4089 0.3475 0.2513 0.7755 0.7923 0.7884 -31.29%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 3.07 3.27 1.42 1.65 3.83 2.69 2.06 -
P/RPS 0.90 1.28 0.79 1.77 0.93 0.87 0.98 -5.53%
P/EPS 7.71 9.76 6.08 13.72 7.02 6.56 7.55 1.41%
EY 12.98 10.25 16.44 7.29 14.23 15.24 13.24 -1.31%
DY 52.89 2.20 2.54 81.82 13.05 9.29 4.85 393.91%
P/NAPS 3.27 3.67 1.78 2.70 2.04 1.40 1.08 109.71%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 20/06/03 18/03/03 18/12/02 18/09/02 20/06/02 18/03/02 28/11/01 -
Price 3.50 3.07 3.23 1.47 1.70 3.18 2.44 -
P/RPS 1.03 1.20 1.81 1.58 0.41 1.03 1.16 -7.63%
P/EPS 8.79 9.16 13.83 12.22 3.12 7.76 8.94 -1.12%
EY 11.38 10.92 7.23 8.18 32.07 12.89 11.18 1.19%
DY 46.39 2.35 1.11 91.84 29.41 7.86 4.10 406.24%
P/NAPS 3.72 3.45 4.04 2.41 0.90 1.66 1.28 104.05%

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