[SPSETIA] QoQ Quarter Result on 30-Sep-2019 [#3]

Announcement Date
13-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -21.48%
YoY- 67.1%
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 331,327 702,655 796,169 932,068 1,335,730 864,907 1,019,115 -52.75%
PBT -162,304 103,961 116,271 179,109 203,658 126,078 204,129 -
Tax 23,268 -47,838 -34,664 -39,571 -53,568 -48,396 -75,957 -
NP -139,036 56,123 81,607 139,538 150,090 77,682 128,172 -
-
NP to SH -141,549 28,463 70,126 108,926 138,726 52,828 101,546 -
-
Tax Rate - 46.02% 29.81% 22.09% 26.30% 38.39% 37.21% -
Total Cost 470,363 646,532 714,562 792,530 1,185,640 787,225 890,943 -34.70%
-
Net Worth 12,046,595 12,087,020 12,208,294 12,083,774 12,062,102 12,113,204 11,920,759 0.70%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 40,424 - - - 179,008 -
Div Payout % - - 57.65% - - - 176.28% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 12,046,595 12,087,020 12,208,294 12,083,774 12,062,102 12,113,204 11,920,759 0.70%
NOSH 4,042,481 4,042,481 4,042,481 4,042,481 4,032,499 3,958,563 3,958,563 1.40%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -41.96% 7.99% 10.25% 14.97% 11.24% 8.98% 12.58% -
ROE -1.18% 0.24% 0.57% 0.90% 1.15% 0.44% 0.85% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.20 17.38 19.70 23.06 33.33 21.85 25.90 -53.58%
EPS -3.50 -0.93 1.73 1.06 1.81 1.33 0.86 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 4.55 -
NAPS 2.98 2.99 3.02 2.99 3.01 3.06 3.03 -1.10%
Adjusted Per Share Value based on latest NOSH - 4,042,481
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.96 14.75 16.72 19.57 28.05 18.16 21.40 -52.73%
EPS -2.97 0.60 1.47 2.29 2.91 1.11 2.13 -
DPS 0.00 0.00 0.85 0.00 0.00 0.00 3.76 -
NAPS 2.5296 2.538 2.5635 2.5374 2.5328 2.5435 2.5031 0.70%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.845 0.74 1.60 1.36 2.16 2.27 2.33 -
P/RPS 10.31 4.26 8.12 5.90 6.48 10.39 8.99 9.57%
P/EPS -24.13 105.10 92.23 50.46 62.40 170.10 90.27 -
EY -4.14 0.95 1.08 1.98 1.60 0.59 1.11 -
DY 0.00 0.00 0.62 0.00 0.00 0.00 1.95 -
P/NAPS 0.28 0.25 0.53 0.45 0.72 0.74 0.77 -49.08%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 13/08/20 14/05/20 26/02/20 13/11/19 14/08/19 09/05/19 27/02/19 -
Price 0.79 0.775 1.27 1.34 1.79 2.10 2.52 -
P/RPS 9.64 4.46 6.45 5.81 5.37 9.61 9.73 -0.61%
P/EPS -22.56 110.07 73.21 49.72 51.71 157.36 97.63 -
EY -4.43 0.91 1.37 2.01 1.93 0.64 1.02 -
DY 0.00 0.00 0.79 0.00 0.00 0.00 1.81 -
P/NAPS 0.27 0.26 0.42 0.45 0.59 0.69 0.83 -52.73%

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