[SPSETIA] YoY Quarter Result on 31-Jan-2010 [#1]

Announcement Date
18-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- -32.82%
YoY- 22.52%
Quarter Report
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 734,929 491,581 518,885 363,896 297,074 303,657 255,206 19.25%
PBT 135,731 100,723 87,399 52,352 46,814 67,890 62,635 13.74%
Tax -29,984 -28,886 -25,362 -14,163 -15,639 -19,364 -15,890 11.15%
NP 105,747 71,837 62,037 38,189 31,175 48,526 46,745 14.56%
-
NP to SH 93,187 74,004 62,037 38,196 31,175 48,526 46,746 12.17%
-
Tax Rate 22.09% 28.68% 29.02% 27.05% 33.41% 28.52% 25.37% -
Total Cost 629,182 419,744 456,848 325,707 265,899 255,131 208,461 20.19%
-
Net Worth 4,291,406 3,543,333 2,257,740 2,072,336 2,000,480 1,926,915 1,768,043 15.91%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 4,291,406 3,543,333 2,257,740 2,072,336 2,000,480 1,926,915 1,768,043 15.91%
NOSH 2,024,248 1,845,486 1,017,000 1,015,851 1,015,472 1,008,856 669,713 20.22%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 14.39% 14.61% 11.96% 10.49% 10.49% 15.98% 18.32% -
ROE 2.17% 2.09% 2.75% 1.84% 1.56% 2.52% 2.64% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 36.31 26.64 51.02 35.82 29.25 30.10 38.11 -0.80%
EPS 4.61 4.01 6.10 3.76 3.07 4.81 6.98 -6.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.92 2.22 2.04 1.97 1.91 2.64 -3.58%
Adjusted Per Share Value based on latest NOSH - 1,015,851
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 15.43 10.32 10.89 7.64 6.24 6.38 5.36 19.25%
EPS 1.96 1.55 1.30 0.80 0.65 1.02 0.98 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.901 0.7439 0.474 0.4351 0.42 0.4046 0.3712 15.91%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.13 3.95 4.28 2.69 2.20 3.33 4.00 -
P/RPS 8.62 14.83 8.39 7.51 7.52 11.06 10.50 -3.23%
P/EPS 67.99 98.50 70.16 71.54 71.66 69.23 57.31 2.88%
EY 1.47 1.02 1.43 1.40 1.40 1.44 1.75 -2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.06 1.93 1.32 1.12 1.74 1.52 -0.44%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 14/03/13 22/03/12 17/03/11 18/03/10 19/03/09 27/03/08 28/03/07 -
Price 3.30 3.89 4.05 2.77 2.01 2.45 5.00 -
P/RPS 9.09 14.60 7.94 7.73 6.87 8.14 13.12 -5.92%
P/EPS 71.68 97.01 66.39 73.67 65.47 50.94 71.63 0.01%
EY 1.40 1.03 1.51 1.36 1.53 1.96 1.40 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.03 1.82 1.36 1.02 1.28 1.89 -3.14%

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