[SPSETIA] YoY Quarter Result on 31-Jan-2009 [#1]

Announcement Date
19-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -59.02%
YoY- -35.76%
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 491,581 518,885 363,896 297,074 303,657 255,206 279,120 9.88%
PBT 100,723 87,399 52,352 46,814 67,890 62,635 63,264 8.05%
Tax -28,886 -25,362 -14,163 -15,639 -19,364 -15,890 -16,916 9.32%
NP 71,837 62,037 38,189 31,175 48,526 46,745 46,348 7.57%
-
NP to SH 74,004 62,037 38,196 31,175 48,526 46,746 46,349 8.10%
-
Tax Rate 28.68% 29.02% 27.05% 33.41% 28.52% 25.37% 26.74% -
Total Cost 419,744 456,848 325,707 265,899 255,131 208,461 232,772 10.32%
-
Net Worth 3,543,333 2,257,740 2,072,336 2,000,480 1,926,915 1,768,043 1,623,858 13.88%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 3,543,333 2,257,740 2,072,336 2,000,480 1,926,915 1,768,043 1,623,858 13.88%
NOSH 1,845,486 1,017,000 1,015,851 1,015,472 1,008,856 669,713 657,432 18.76%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 14.61% 11.96% 10.49% 10.49% 15.98% 18.32% 16.61% -
ROE 2.09% 2.75% 1.84% 1.56% 2.52% 2.64% 2.85% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 26.64 51.02 35.82 29.25 30.10 38.11 42.46 -7.47%
EPS 4.01 6.10 3.76 3.07 4.81 6.98 7.05 -8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.22 2.04 1.97 1.91 2.64 2.47 -4.10%
Adjusted Per Share Value based on latest NOSH - 1,015,472
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 10.32 10.90 7.64 6.24 6.38 5.36 5.86 9.88%
EPS 1.55 1.30 0.80 0.65 1.02 0.98 0.97 8.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.744 0.4741 0.4352 0.4201 0.4046 0.3713 0.341 13.87%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 3.95 4.28 2.69 2.20 3.33 4.00 2.37 -
P/RPS 14.83 8.39 7.51 7.52 11.06 10.50 5.58 17.68%
P/EPS 98.50 70.16 71.54 71.66 69.23 57.31 33.62 19.61%
EY 1.02 1.43 1.40 1.40 1.44 1.75 2.97 -16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.93 1.32 1.12 1.74 1.52 0.96 13.56%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 22/03/12 17/03/11 18/03/10 19/03/09 27/03/08 28/03/07 21/03/06 -
Price 3.89 4.05 2.77 2.01 2.45 5.00 2.45 -
P/RPS 14.60 7.94 7.73 6.87 8.14 13.12 5.77 16.72%
P/EPS 97.01 66.39 73.67 65.47 50.94 71.63 34.75 18.65%
EY 1.03 1.51 1.36 1.53 1.96 1.40 2.88 -15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.82 1.36 1.02 1.28 1.89 0.99 12.70%

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