[SPSETIA] QoQ Cumulative Quarter Result on 31-Oct-2013 [#4]

Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013 [#4]
Profit Trend
QoQ- 44.9%
YoY- 6.23%
Quarter Report
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 2,576,574 1,673,911 721,559 3,261,159 2,295,476 1,488,655 734,929 131.31%
PBT 500,133 312,536 147,164 658,415 438,897 280,861 135,731 139.13%
Tax -138,315 -77,149 -30,175 -173,983 -114,342 -69,536 -29,984 177.88%
NP 361,818 235,387 116,989 484,432 324,555 211,325 105,747 127.57%
-
NP to SH 274,366 171,047 96,776 418,348 288,707 187,405 93,187 105.83%
-
Tax Rate 27.66% 24.68% 20.50% 26.42% 26.05% 24.76% 22.09% -
Total Cost 2,214,756 1,438,524 604,570 2,776,727 1,970,921 1,277,330 629,182 131.93%
-
Net Worth 5,665,447 5,701,566 5,624,797 5,197,006 5,079,167 4,925,989 4,291,406 20.40%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 98,959 98,302 - 256,354 91,516 87,964 - -
Div Payout % 36.07% 57.47% - 61.28% 31.70% 46.94% - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 5,665,447 5,701,566 5,624,797 5,197,006 5,079,167 4,925,989 4,291,406 20.40%
NOSH 2,473,994 2,457,571 2,456,243 2,330,496 2,287,913 2,199,102 2,024,248 14.35%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 14.04% 14.06% 16.21% 14.85% 14.14% 14.20% 14.39% -
ROE 4.84% 3.00% 1.72% 8.05% 5.68% 3.80% 2.17% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 104.15 68.11 29.38 139.93 100.33 67.69 36.31 102.26%
EPS 11.09 6.96 3.94 17.95 12.62 8.52 4.61 79.82%
DPS 4.00 4.00 0.00 11.00 4.00 4.00 0.00 -
NAPS 2.29 2.32 2.29 2.23 2.22 2.24 2.12 5.29%
Adjusted Per Share Value based on latest NOSH - 2,457,393
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 57.88 37.61 16.21 73.26 51.57 33.44 16.51 131.30%
EPS 6.16 3.84 2.17 9.40 6.49 4.21 2.09 105.97%
DPS 2.22 2.21 0.00 5.76 2.06 1.98 0.00 -
NAPS 1.2728 1.2809 1.2637 1.1676 1.1411 1.1067 0.9641 20.40%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 3.50 3.02 2.88 3.07 3.34 3.43 3.13 -
P/RPS 3.36 4.43 9.80 2.19 3.33 5.07 8.62 -46.73%
P/EPS 31.56 43.39 73.10 17.10 26.47 40.25 67.99 -40.13%
EY 3.17 2.30 1.37 5.85 3.78 2.48 1.47 67.14%
DY 1.14 1.32 0.00 3.58 1.20 1.17 0.00 -
P/NAPS 1.53 1.30 1.26 1.38 1.50 1.53 1.48 2.24%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 17/09/14 11/06/14 20/03/14 12/12/13 25/09/13 27/06/13 14/03/13 -
Price 3.31 3.03 2.95 3.09 3.37 3.42 3.30 -
P/RPS 3.18 4.45 10.04 2.21 3.36 5.05 9.09 -50.44%
P/EPS 29.85 43.53 74.87 17.21 26.71 40.13 71.68 -44.32%
EY 3.35 2.30 1.34 5.81 3.74 2.49 1.40 79.18%
DY 1.21 1.32 0.00 3.56 1.19 1.17 0.00 -
P/NAPS 1.45 1.31 1.29 1.39 1.52 1.53 1.56 -4.77%

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