[SPSETIA] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -497.31%
YoY- -159.04%
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,052,821 3,228,117 2,114,454 1,033,982 702,655 3,928,874 3,132,705 -51.62%
PBT 142,390 -156,650 -277,375 -58,343 103,961 598,230 508,845 -57.18%
Tax -48,262 -87,872 -49,532 -24,570 -47,838 -176,199 -141,535 -51.15%
NP 94,128 -244,522 -326,907 -82,913 56,123 422,031 367,310 -59.62%
-
NP to SH 75,231 -321,026 -376,513 -113,086 28,463 343,720 300,480 -60.24%
-
Tax Rate 33.89% - - - 46.02% 29.45% 27.81% -
Total Cost 958,693 3,472,639 2,441,361 1,116,895 646,532 3,506,843 2,765,395 -50.61%
-
Net Worth 11,886,229 11,805,090 11,719,872 12,046,595 12,087,020 12,208,294 12,083,774 -1.09%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - 40,424 - -
Div Payout % - - - - - 11.76% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 11,886,229 11,805,090 11,719,872 12,046,595 12,087,020 12,208,294 12,083,774 -1.09%
NOSH 4,056,733 4,056,733 4,056,710 4,042,481 4,042,481 4,042,481 4,042,481 0.23%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.94% -7.57% -15.46% -8.02% 7.99% 10.74% 11.73% -
ROE 0.63% -2.72% -3.21% -0.94% 0.24% 2.82% 2.49% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 25.95 79.57 52.14 25.58 17.38 97.19 77.52 -51.75%
EPS 0.23 -11.19 -12.57 -4.43 -0.93 5.27 4.20 -85.55%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.93 2.91 2.89 2.98 2.99 3.02 2.99 -1.34%
Adjusted Per Share Value based on latest NOSH - 4,042,481
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 21.05 64.53 42.27 20.67 14.05 78.54 62.62 -51.62%
EPS 1.50 -6.42 -7.53 -2.26 0.57 6.87 6.01 -60.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.81 0.00 -
NAPS 2.3761 2.3598 2.3428 2.4081 2.4162 2.4404 2.4156 -1.09%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.05 0.99 0.77 0.845 0.74 1.60 1.36 -
P/RPS 4.05 1.24 1.48 3.30 4.26 1.65 1.75 74.87%
P/EPS 56.62 -12.51 -8.29 -30.21 105.10 18.82 18.29 112.26%
EY 1.77 -7.99 -12.06 -3.31 0.95 5.31 5.47 -52.83%
DY 0.00 0.00 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 0.36 0.34 0.27 0.28 0.25 0.53 0.45 -13.81%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 25/02/21 13/11/20 13/08/20 14/05/20 26/02/20 13/11/19 -
Price 1.02 0.915 0.715 0.79 0.775 1.27 1.34 -
P/RPS 3.93 1.15 1.37 3.09 4.46 1.31 1.73 72.72%
P/EPS 55.00 -11.56 -7.70 -28.24 110.07 14.94 18.02 110.26%
EY 1.82 -8.65 -12.99 -3.54 0.91 6.70 5.55 -52.41%
DY 0.00 0.00 0.00 0.00 0.00 0.79 0.00 -
P/NAPS 0.35 0.31 0.25 0.27 0.26 0.42 0.45 -15.41%

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