[SPSETIA] YoY Quarter Result on 31-Jan-2013 [#1]

Announcement Date
14-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- -26.64%
YoY- 25.92%
Quarter Report
View:
Show?
Quarter Result
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 655,502 1,026,587 721,559 734,929 491,581 518,885 363,896 7.47%
PBT 94,396 184,470 147,164 135,731 100,723 87,399 52,352 7.48%
Tax -13,952 -57,220 -30,175 -29,984 -28,886 -25,362 -14,163 -0.18%
NP 80,444 127,250 116,989 105,747 71,837 62,037 38,189 9.55%
-
NP to SH 61,486 112,115 96,776 93,187 74,004 62,037 38,196 6.00%
-
Tax Rate 14.78% 31.02% 20.50% 22.09% 28.68% 29.02% 27.05% -
Total Cost 575,058 899,337 604,570 629,182 419,744 456,848 325,707 7.20%
-
Net Worth 11,079,123 5,700,975 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 22.78%
Dividend
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 11,079,123 5,700,975 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 22.78%
NOSH 3,755,267 2,850,487 2,456,243 2,024,248 1,845,486 1,017,000 1,015,851 17.36%
Ratio Analysis
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 12.27% 12.40% 16.21% 14.39% 14.61% 11.96% 10.49% -
ROE 0.55% 1.97% 1.72% 2.17% 2.09% 2.75% 1.84% -
Per Share
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 18.16 36.01 29.38 36.31 26.64 51.02 35.82 -7.98%
EPS 1.70 3.44 3.94 4.61 4.01 6.10 3.76 -9.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.00 2.29 2.12 1.92 2.22 2.04 5.13%
Adjusted Per Share Value based on latest NOSH - 2,024,248
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 13.77 21.57 15.16 15.44 10.33 10.90 7.65 7.46%
EPS 1.29 2.36 2.03 1.96 1.56 1.30 0.80 6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.328 1.1979 1.1819 0.9017 0.7445 0.4744 0.4355 22.78%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/18 31/03/17 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.99 3.55 2.88 3.13 3.95 4.28 2.69 -
P/RPS 16.46 9.86 9.80 8.62 14.83 8.39 7.51 10.08%
P/EPS 175.49 90.26 73.10 67.99 98.50 70.16 71.54 11.61%
EY 0.57 1.11 1.37 1.47 1.02 1.43 1.40 -10.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.78 1.26 1.48 2.06 1.93 1.32 -3.70%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 14/05/18 11/05/17 20/03/14 14/03/13 22/03/12 17/03/11 18/03/10 -
Price 2.94 3.68 2.95 3.30 3.89 4.05 2.77 -
P/RPS 16.19 10.22 10.04 9.09 14.60 7.94 7.73 9.47%
P/EPS 172.56 93.56 74.87 71.68 97.01 66.39 73.67 10.98%
EY 0.58 1.07 1.34 1.40 1.03 1.51 1.36 -9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.84 1.29 1.56 2.03 1.82 1.36 -4.17%

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