[SPSETIA] YoY Quarter Result on 31-Mar-2018 [#1]

Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -78.01%
YoY- -45.16%
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 CAGR
Revenue 1,052,821 702,655 864,907 655,502 1,026,587 721,559 734,929 4.49%
PBT 142,390 103,961 126,078 94,396 184,470 147,164 135,731 0.58%
Tax -48,262 -47,838 -48,396 -13,952 -57,220 -30,175 -29,984 6.00%
NP 94,128 56,123 77,682 80,444 127,250 116,989 105,747 -1.41%
-
NP to SH 75,231 28,463 52,828 61,486 112,115 96,776 93,187 -2.58%
-
Tax Rate 33.89% 46.02% 38.39% 14.78% 31.02% 20.50% 22.09% -
Total Cost 958,693 646,532 787,225 575,058 899,337 604,570 629,182 5.29%
-
Net Worth 11,886,229 12,087,020 12,113,204 11,079,123 5,700,975 5,624,797 4,291,406 13.28%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 CAGR
Net Worth 11,886,229 12,087,020 12,113,204 11,079,123 5,700,975 5,624,797 4,291,406 13.28%
NOSH 4,056,733 4,042,481 3,958,563 3,755,267 2,850,487 2,456,243 2,024,248 8.88%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 CAGR
NP Margin 8.94% 7.99% 8.98% 12.27% 12.40% 16.21% 14.39% -
ROE 0.63% 0.24% 0.44% 0.55% 1.97% 1.72% 2.17% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 CAGR
RPS 25.95 17.38 21.85 18.16 36.01 29.38 36.31 -4.02%
EPS 0.23 -0.93 1.33 1.70 3.44 3.94 4.61 -30.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.99 3.06 3.07 2.00 2.29 2.12 4.04%
Adjusted Per Share Value based on latest NOSH - 3,755,267
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 CAGR
RPS 22.11 14.75 18.16 13.76 21.56 15.15 15.43 4.50%
EPS 1.58 0.60 1.11 1.29 2.35 2.03 1.96 -2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4958 2.538 2.5435 2.3263 1.1971 1.1811 0.9011 13.28%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 30/01/14 31/01/13 -
Price 1.05 0.74 2.27 2.99 3.55 2.88 3.13 -
P/RPS 4.05 4.26 10.39 16.46 9.86 9.80 8.62 -8.83%
P/EPS 56.62 105.10 170.10 175.49 90.26 73.10 67.99 -2.21%
EY 1.77 0.95 0.59 0.57 1.11 1.37 1.47 2.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.25 0.74 0.97 1.78 1.26 1.48 -15.89%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 CAGR
Date 25/05/21 14/05/20 09/05/19 14/05/18 11/05/17 20/03/14 14/03/13 -
Price 1.02 0.775 2.10 2.94 3.68 2.95 3.30 -
P/RPS 3.93 4.46 9.61 16.19 10.22 10.04 9.09 -9.75%
P/EPS 55.00 110.07 157.36 172.56 93.56 74.87 71.68 -3.19%
EY 1.82 0.91 0.64 0.58 1.07 1.34 1.40 3.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.69 0.96 1.84 1.29 1.56 -16.72%

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