[SPSETIA] QoQ Cumulative Quarter Result on 31-Oct-2000 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
20-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2000
Quarter
31-Oct-2000 [#4]
Profit Trend
QoQ- 28.51%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 411,109 267,342 158,557 542,042 432,324 253,845 148,414 97.35%
PBT 101,860 66,736 39,763 121,152 91,825 58,952 35,427 102.32%
Tax -26,635 -20,491 -11,735 -41,038 -29,486 -20,181 -12,382 66.71%
NP 75,225 46,245 28,028 80,114 62,339 38,771 23,045 120.20%
-
NP to SH 75,225 46,245 28,028 80,114 62,339 38,771 23,045 120.20%
-
Tax Rate 26.15% 30.70% 29.51% 33.87% 32.11% 34.23% 34.95% -
Total Cost 335,884 221,097 130,529 461,928 369,985 215,074 125,369 93.01%
-
Net Worth 732,190 701,694 698,194 661,552 567,261 525,219 475,374 33.40%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 732,190 701,694 698,194 661,552 567,261 525,219 475,374 33.40%
NOSH 334,333 334,140 334,064 330,776 298,558 144,291 141,902 77.15%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 18.30% 17.30% 17.68% 14.78% 14.42% 15.27% 15.53% -
ROE 10.27% 6.59% 4.01% 12.11% 10.99% 7.38% 4.85% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 122.96 80.01 47.46 163.87 144.80 175.93 104.59 11.40%
EPS 22.50 13.84 8.39 24.22 20.88 26.87 16.24 24.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.10 2.09 2.00 1.90 3.64 3.35 -24.69%
Adjusted Per Share Value based on latest NOSH - 334,116
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 8.63 5.61 3.33 11.38 9.08 5.33 3.12 97.16%
EPS 1.58 0.97 0.59 1.68 1.31 0.81 0.48 121.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1537 0.1473 0.1466 0.1389 0.1191 0.1103 0.0998 33.39%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 1.69 1.37 1.85 1.83 2.31 5.03 5.67 -
P/RPS 1.37 1.71 3.90 1.12 1.60 2.86 5.42 -60.05%
P/EPS 7.51 9.90 22.05 7.56 11.06 18.72 34.91 -64.13%
EY 13.31 10.10 4.54 13.23 9.04 5.34 2.86 179.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.65 0.89 0.92 1.22 1.38 1.69 -40.81%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 26/09/01 13/06/01 15/03/01 20/12/00 20/09/00 13/06/00 20/03/00 -
Price 1.38 1.50 1.53 1.67 2.00 5.33 5.33 -
P/RPS 1.12 1.87 3.22 1.02 1.38 3.03 5.10 -63.63%
P/EPS 6.13 10.84 18.24 6.90 9.58 19.84 32.82 -67.35%
EY 16.30 9.23 5.48 14.50 10.44 5.04 3.05 205.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.73 0.84 1.05 1.46 1.59 -46.08%

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