[SPSETIA] YoY Quarter Result on 31-Jul-2010 [#3]

Announcement Date
23-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jul-2010 [#3]
Profit Trend
QoQ- 70.37%
YoY- 104.42%
Quarter Report
View:
Show?
Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 806,821 654,192 583,469 414,902 365,575 302,403 294,637 18.26%
PBT 158,036 145,613 115,816 106,241 58,941 54,901 76,580 12.82%
Tax -44,806 -46,130 -25,285 -18,991 -16,260 -14,042 -22,921 11.80%
NP 113,230 99,483 90,531 87,250 42,681 40,859 53,659 13.24%
-
NP to SH 101,302 100,403 91,244 87,250 42,681 40,859 53,768 11.12%
-
Tax Rate 28.35% 31.68% 21.83% 17.88% 27.59% 25.58% 29.93% -
Total Cost 693,591 554,709 492,938 327,652 322,894 261,544 240,978 19.24%
-
Net Worth 5,463,237 3,854,241 3,206,827 2,104,982 2,012,104 1,951,474 1,790,023 20.41%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 5,463,237 3,854,241 3,206,827 2,104,982 2,012,104 1,951,474 1,790,023 20.41%
NOSH 2,460,917 1,927,120 1,771,728 1,016,899 1,016,214 1,016,393 672,941 24.09%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 14.03% 15.21% 15.52% 21.03% 11.68% 13.51% 18.21% -
ROE 1.85% 2.61% 2.85% 4.14% 2.12% 2.09% 3.00% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 32.79 33.95 32.93 40.80 35.97 29.75 43.78 -4.69%
EPS 4.12 5.21 5.15 8.58 4.20 4.02 7.99 -10.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.00 1.81 2.07 1.98 1.92 2.66 -2.96%
Adjusted Per Share Value based on latest NOSH - 1,016,899
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 16.94 13.74 12.25 8.71 7.68 6.35 6.19 18.25%
EPS 2.13 2.11 1.92 1.83 0.90 0.86 1.13 11.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1471 0.8093 0.6734 0.442 0.4225 0.4098 0.3759 20.41%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 3.34 3.63 3.90 2.79 2.96 2.04 5.73 -
P/RPS 10.19 10.69 11.84 6.84 8.23 6.86 13.09 -4.08%
P/EPS 81.14 69.67 75.73 32.52 70.48 50.75 71.71 2.07%
EY 1.23 1.44 1.32 3.08 1.42 1.97 1.39 -2.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.82 2.15 1.35 1.49 1.06 2.15 -5.81%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 25/09/13 13/09/12 22/09/11 23/09/10 17/09/09 25/09/08 20/09/07 -
Price 3.37 3.78 3.06 3.04 3.07 2.21 5.63 -
P/RPS 10.28 11.14 9.29 7.45 8.53 7.43 12.86 -3.65%
P/EPS 81.87 72.55 59.42 35.43 73.10 54.98 70.46 2.53%
EY 1.22 1.38 1.68 2.82 1.37 1.82 1.42 -2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.89 1.69 1.47 1.55 1.15 2.12 -5.38%

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