[SPSETIA] QoQ Cumulative Quarter Result on 30-Apr-2012 [#2]

Announcement Date
21-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
30-Apr-2012 [#2]
Profit Trend
QoQ- 124.84%
YoY- 7.86%
Quarter Report
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 734,929 2,526,595 1,762,972 1,108,780 491,581 2,232,473 1,599,107 -40.30%
PBT 135,731 567,505 374,223 228,610 100,723 430,594 321,549 -43.58%
Tax -29,984 -179,877 -111,975 -65,845 -28,886 -108,163 -76,759 -46.41%
NP 105,747 387,628 262,248 162,765 71,837 322,431 244,790 -42.70%
-
NP to SH 93,187 393,816 266,790 166,387 74,004 327,973 245,504 -47.42%
-
Tax Rate 22.09% 31.70% 29.92% 28.80% 28.68% 25.12% 23.87% -
Total Cost 629,182 2,138,967 1,500,724 946,015 419,744 1,910,042 1,354,317 -39.87%
-
Net Worth 4,291,406 3,859,435 3,784,255 3,672,505 3,543,333 3,208,060 3,039,413 25.72%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - 268,816 94,606 93,686 - 238,898 83,961 -
Div Payout % - 68.26% 35.46% 56.31% - 72.84% 34.20% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 4,291,406 3,859,435 3,784,255 3,672,505 3,543,333 3,208,060 3,039,413 25.72%
NOSH 2,024,248 1,920,116 1,892,127 1,873,727 1,845,486 1,706,415 1,679,233 13.20%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 14.39% 15.34% 14.88% 14.68% 14.61% 14.44% 15.31% -
ROE 2.17% 10.20% 7.05% 4.53% 2.09% 10.22% 8.08% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 36.31 131.59 93.17 59.18 26.64 130.83 95.23 -47.26%
EPS 4.61 20.51 14.10 8.88 4.01 19.22 14.62 -53.51%
DPS 0.00 14.00 5.00 5.00 0.00 14.00 5.00 -
NAPS 2.12 2.01 2.00 1.96 1.92 1.88 1.81 11.06%
Adjusted Per Share Value based on latest NOSH - 1,904,804
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 15.45 53.11 37.06 23.31 10.33 46.93 33.61 -40.29%
EPS 1.96 8.28 5.61 3.50 1.56 6.89 5.16 -47.39%
DPS 0.00 5.65 1.99 1.97 0.00 5.02 1.76 -
NAPS 0.902 0.8112 0.7954 0.7719 0.7448 0.6743 0.6389 25.71%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 3.13 3.61 3.63 3.62 3.95 3.84 3.90 -
P/RPS 8.62 2.74 3.90 6.12 14.83 2.94 4.10 63.74%
P/EPS 67.99 17.60 25.74 40.77 98.50 19.98 26.68 86.04%
EY 1.47 5.68 3.88 2.45 1.02 5.01 3.75 -46.28%
DY 0.00 3.88 1.38 1.38 0.00 3.65 1.28 -
P/NAPS 1.48 1.80 1.82 1.85 2.06 2.04 2.15 -21.94%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 14/03/13 12/12/12 13/09/12 21/06/12 22/03/12 08/12/11 22/09/11 -
Price 3.30 3.15 3.78 3.86 3.89 3.86 3.06 -
P/RPS 9.09 2.39 4.06 6.52 14.60 2.95 3.21 99.52%
P/EPS 71.68 15.36 26.81 43.47 97.01 20.08 20.93 126.35%
EY 1.40 6.51 3.73 2.30 1.03 4.98 4.78 -55.73%
DY 0.00 4.44 1.32 1.30 0.00 3.63 1.63 -
P/NAPS 1.56 1.57 1.89 1.97 2.03 2.05 1.69 -5.17%

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