[SPSETIA] QoQ Cumulative Quarter Result on 30-Apr-2002 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
19-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
30-Apr-2002 [#2]
Profit Trend
QoQ- 70.69%
YoY- 7.34%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 148,746 647,574 512,034 300,134 134,428 555,173 411,109 -49.12%
PBT 43,694 148,176 110,685 69,768 41,031 124,997 101,860 -43.03%
Tax -12,966 -44,554 -31,924 -20,127 -11,949 -35,320 -26,635 -38.03%
NP 30,728 103,622 78,761 49,641 29,082 89,677 75,225 -44.85%
-
NP to SH 30,728 103,622 78,761 49,641 29,082 89,677 75,225 -44.85%
-
Tax Rate 29.67% 30.07% 28.84% 28.85% 29.12% 28.26% 26.15% -
Total Cost 118,018 543,952 433,273 250,493 105,346 465,496 335,884 -50.11%
-
Net Worth 1,189,471 877,182 825,665 784,334 760,554 732,261 732,190 38.07%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - 26,927 - - - - - -
Div Payout % - 25.99% - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 1,189,471 877,182 825,665 784,334 760,554 732,261 732,190 38.07%
NOSH 550,681 407,992 339,779 335,185 335,046 334,366 334,333 39.34%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 20.66% 16.00% 15.38% 16.54% 21.63% 16.15% 18.30% -
ROE 2.58% 11.81% 9.54% 6.33% 3.82% 12.25% 10.27% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 27.01 158.72 150.70 89.54 40.12 166.04 122.96 -63.49%
EPS 5.58 22.54 23.18 14.81 8.68 26.82 22.50 -60.42%
DPS 0.00 6.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.15 2.43 2.34 2.27 2.19 2.19 -0.91%
Adjusted Per Share Value based on latest NOSH - 335,383
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 3.12 13.60 10.75 6.30 2.82 11.66 8.63 -49.15%
EPS 0.65 2.18 1.65 1.04 0.61 1.88 1.58 -44.59%
DPS 0.00 0.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2498 0.1842 0.1734 0.1647 0.1597 0.1538 0.1537 38.11%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 1.63 1.61 2.36 2.53 2.12 1.47 1.69 -
P/RPS 6.03 1.01 1.57 2.83 5.28 0.89 1.37 167.85%
P/EPS 29.21 6.34 10.18 17.08 24.42 5.48 7.51 146.70%
EY 3.42 15.78 9.82 5.85 4.09 18.24 13.31 -59.48%
DY 0.00 4.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.97 1.08 0.93 0.67 0.77 -1.73%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 26/03/03 18/12/02 18/09/02 19/06/02 20/03/02 14/12/01 26/09/01 -
Price 1.57 1.57 2.21 2.32 2.27 1.67 1.38 -
P/RPS 5.81 0.99 1.47 2.59 5.66 1.01 1.12 198.76%
P/EPS 28.14 6.18 9.53 15.67 26.15 6.23 6.13 175.44%
EY 3.55 16.18 10.49 6.38 3.82 16.06 16.30 -63.70%
DY 0.00 4.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.91 0.99 1.00 0.76 0.63 10.29%

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