[SPSETIA] YoY 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
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 860,940 594,552 1,080,472 932,068 993,002 842,490 1,263,607 -6.19%
PBT 116,640 52,277 -219,032 179,109 156,995 309,422 260,440 -12.52%
Tax -40,320 -29,992 -24,962 -39,571 -58,553 -30,121 -106,694 -14.96%
NP 76,320 22,285 -243,994 139,538 98,442 279,301 153,746 -11.01%
-
NP to SH 70,188 11,013 -263,427 108,926 65,187 253,217 134,065 -10.22%
-
Tax Rate 34.57% 57.37% - 22.09% 37.30% 9.73% 40.97% -
Total Cost 784,620 572,267 1,324,466 792,530 894,560 563,189 1,109,861 -5.61%
-
Net Worth 11,980,559 11,833,457 11,719,872 12,083,774 11,972,437 10,221,276 7,362,586 8.44%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - 142,456 - -
Div Payout % - - - - - 56.26% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 11,980,559 11,833,457 11,719,872 12,083,774 11,972,437 10,221,276 7,362,586 8.44%
NOSH 4,075,488 4,067,955 4,056,710 4,042,481 3,901,120 3,561,420 2,747,233 6.79%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 8.86% 3.75% -22.58% 14.97% 9.91% 33.15% 12.17% -
ROE 0.59% 0.09% -2.25% 0.90% 0.54% 2.48% 1.82% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 21.13 14.62 26.64 23.06 25.46 23.66 46.00 -12.15%
EPS 0.10 -1.35 -8.12 1.06 1.67 7.11 4.88 -47.67%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.94 2.91 2.89 2.99 3.07 2.87 2.68 1.55%
Adjusted Per Share Value based on latest NOSH - 4,042,481
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 18.08 12.48 22.69 19.57 20.85 17.69 26.53 -6.18%
EPS 1.47 0.23 -5.53 2.29 1.37 5.32 2.82 -10.28%
DPS 0.00 0.00 0.00 0.00 0.00 2.99 0.00 -
NAPS 2.5157 2.4848 2.461 2.5374 2.514 2.1463 1.546 8.44%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.575 1.23 0.77 1.36 2.70 3.64 3.49 -
P/RPS 2.72 8.41 2.89 5.90 10.60 15.39 7.59 -15.71%
P/EPS 33.38 454.17 -11.85 50.46 161.53 51.20 71.52 -11.92%
EY 3.00 0.22 -8.44 1.98 0.62 1.95 1.40 13.53%
DY 0.00 0.00 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 0.20 0.42 0.27 0.45 0.88 1.27 1.30 -26.78%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 23/11/21 13/11/20 13/11/19 14/11/18 09/11/17 15/11/16 -
Price 0.53 1.38 0.715 1.34 2.01 3.30 3.20 -
P/RPS 2.51 9.44 2.68 5.81 7.89 13.95 6.96 -15.62%
P/EPS 30.77 509.56 -11.01 49.72 120.25 46.41 65.57 -11.84%
EY 3.25 0.20 -9.09 2.01 0.83 2.15 1.53 13.37%
DY 0.00 0.00 0.00 0.00 0.00 1.21 0.00 -
P/NAPS 0.18 0.47 0.25 0.45 0.65 1.15 1.19 -26.99%

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