Supernet Limited (PSX: GEMSPNL)
Pakistan
· Delayed Price · Currency is PKR 17.80
-0.63 (-3.42%)
At close: Dec 24, 2024
Supernet Income Statement
Financials in millions PKR. Fiscal year is July - June.
Millions PKR. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2019 - 2015 |
| Revenue | 8,778 | 8,502 | 3,920 | 3,156 | 2,665 | 2,733 | Upgrade
|
| Revenue Growth (YoY) | 89.17% | 116.90% | 24.19% | 18.42% | -2.46% | -12.95% | Upgrade
|
| Cost of Revenue | 7,393 | 7,101 | 2,792 | 2,104 | 1,906 | 2,056 | Upgrade
|
| Gross Profit | 1,386 | 1,402 | 1,128 | 1,053 | 759.47 | 676.96 | Upgrade
|
| Selling, General & Admin | 927.72 | 865.84 | 716.81 | 563.57 | 468.57 | 393.58 | Upgrade
|
| Other Operating Expenses | -3.11 | -2.66 | -3.95 | -12.88 | -26.41 | -2.17 | Upgrade
|
| Operating Expenses | 924.6 | 863.18 | 712.86 | 550.69 | 442.16 | 391.41 | Upgrade
|
| Operating Income | 461.05 | 538.44 | 415.27 | 502.14 | 317.31 | 285.55 | Upgrade
|
| Interest Expense | -34.31 | -36.47 | -31.45 | -22.83 | -21.81 | -33.81 | Upgrade
|
| Interest & Investment Income | 23.89 | 23.89 | 20.73 | 4.22 | 1.75 | 6.21 | Upgrade
|
| Currency Exchange Gain (Loss) | -14.07 | -44.95 | -111.04 | -91.12 | 46.9 | -49.11 | Upgrade
|
| Other Non Operating Income (Expenses) | -14.85 | -14.85 | -12.12 | -4.37 | -3.95 | -3.36 | Upgrade
|
| EBT Excluding Unusual Items | 421.71 | 466.06 | 281.39 | 388.03 | 340.19 | 205.47 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | -0.08 | - | Upgrade
|
| Other Unusual Items | - | - | - | - | - | 31.87 | Upgrade
|
| Pretax Income | 421.71 | 466.06 | 281.39 | 388.03 | 340.11 | 237.33 | Upgrade
|
| Income Tax Expense | 211.17 | 224.77 | 93.06 | 100.23 | 106.7 | 203.18 | Upgrade
|
| Earnings From Continuing Operations | 210.53 | 241.29 | 188.32 | 287.8 | 233.41 | 34.16 | Upgrade
|
| Minority Interest in Earnings | -1.81 | -2.48 | -2.81 | -0.18 | 0.02 | 1.24 | Upgrade
|
| Net Income | 208.72 | 238.81 | 185.51 | 287.63 | 233.42 | 35.39 | Upgrade
|
| Net Income to Common | 208.72 | 238.81 | 185.51 | 287.63 | 233.42 | 35.39 | Upgrade
|
| Net Income Growth | -36.14% | 28.73% | -35.50% | 23.22% | 559.51% | -6.86% | Upgrade
|
| Shares Outstanding (Basic) | 136 | 136 | 136 | 136 | 121 | 121 | Upgrade
|
| Shares Outstanding (Diluted) | 136 | 136 | 136 | 136 | 121 | 121 | Upgrade
|
| Shares Change (YoY) | -10.19% | - | - | 12.22% | - | - | Upgrade
|
| EPS (Basic) | 1.54 | 1.76 | 1.37 | 2.12 | 1.93 | 0.29 | Upgrade
|
| EPS (Diluted) | 1.54 | 1.76 | 1.37 | 2.12 | 1.93 | 0.29 | Upgrade
|
| EPS Growth | -28.89% | 28.73% | -35.50% | 9.80% | 559.51% | - | Upgrade
|
| Free Cash Flow | 485.65 | 483.62 | -107.09 | -197.05 | 107.2 | -3.72 | Upgrade
|
| Free Cash Flow Per Share | 3.58 | 3.56 | -0.79 | -1.45 | 0.89 | -0.03 | Upgrade
|
| Gross Margin | 15.78% | 16.49% | 28.78% | 33.36% | 28.49% | 24.77% | Upgrade
|
| Operating Margin | 5.25% | 6.33% | 10.59% | 15.91% | 11.90% | 10.45% | Upgrade
|
| Profit Margin | 2.38% | 2.81% | 4.73% | 9.11% | 8.76% | 1.30% | Upgrade
|
| Free Cash Flow Margin | 5.53% | 5.69% | -2.73% | -6.24% | 4.02% | -0.14% | Upgrade
|
| EBITDA | 636.67 | 694.98 | 556 | 647.32 | 456.42 | 398.85 | Upgrade
|
| EBITDA Margin | 7.25% | 8.17% | 14.18% | 20.51% | 17.12% | 14.60% | Upgrade
|
| D&A For EBITDA | 175.62 | 156.55 | 140.73 | 145.18 | 139.12 | 113.31 | Upgrade
|
| EBIT | 461.05 | 538.44 | 415.27 | 502.14 | 317.31 | 285.55 | Upgrade
|
| EBIT Margin | 5.25% | 6.33% | 10.59% | 15.91% | 11.90% | 10.45% | Upgrade
|
| Effective Tax Rate | 50.08% | 48.23% | 33.07% | 25.83% | 31.37% | 85.61% | Upgrade
|
| Advertising Expenses | - | 13.5 | 4.91 | 2.95 | 0.63 | 0.7 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.