Zain KSA posts higher net loss at SAR 1651m for 2013

31/12/2013 Argaam Exclusive

View other reports

Mobile Telecommunications Saudi Arabia Co., the third mobile services provider in the Saudi market, reported SAR 1651m net loss at the end of 2013, compared to SAR 1749m last year, as shown in the following table:

Financials (M)

Item	2012	2013	Change‬
Revenues	6,170.67	6,522.59	5.7 %
Gross Income	2,859.92	3,134.86	9.6 %
Operating Income	(931.60)	(949.32)	(1.9 %)
Net Income	(1749.40)	(1651.47)	5.6 %
Average Shares	573.22	573.22	-
EPS (Riyals)	(3.05)	(2.88)	5.6 %

Current Quarter Comparison (M)

Compared With The

Item	Q4 2012	Q4 2013	Change‬
Revenues	1,490.16	1,523.52	2.2 %
Gross Income	738.98	766.88	3.8 %
Operating Income	(261.61)	(271.26)	(3.7 %)
Net Income	(442.78)	(462.30)	(4.4 %)
Average Shares	573.22	573.22	-
EPS (Riyals)	(0.77)	(0.81)	(4.4 %)

Item	Q3 2013	Q4 2013	Change‬
Revenues	1,573.32	1,523.52	(3.2 %)
Gross Income	760.98	766.88	0.8 %
Operating Income	(239.00)	(271.26)	(13.5 %)
Net Income	(420.81)	(462.30)	(9.9 %)
Average Shares	573.22	573.22	-
EPS (Riyals)	(0.73)	(0.81)	(9.9 %)

Financial results (Million)

Period	Revenues	Change	Gross Income	Change	Net Income	Change	EPS(Riyal)
Q1 2004	-	-	-	-	-	-	-
Q2 2004	-	-	-	-	-	-	-
Q3 2004	-	-	-	-	-	-	-
Q4 2004	-	-	-	-	-	-	-
2004	-	-	-	-	-	-	-
Q1 2005	-	-	-	-	-	-	-
Q2 2005	-	-	-	-	-	-	-
Q3 2005	-	-	-	-	-	-	-
Q4 2005	-	-	-	-	-	-	-
2005	-	-	-	-	-	-	-
Q1 2006	-	-	-	-	-	-	-
Q2 2006	-	-	-	-	-	-	-
Q3 2006	-	-	-	-	-	-	-
Q4 2006	-	-	-	-	-	-	-
2006	-	-	-	-	-	-	-
Q1 2007	-	-	-	-	-	-	-
Q2 2007	-	-	-	-	-	-	-
Q3 2007	-	-	-	-	-	-	-
Q4 2007	-	-	-	-	-	-	-
2007	-	-	-	-	-	-	-
Q1 2008	-	-	-	-	(543.59)	-	(2.47)
Q2 2008	-	-	-	-	(153.65)	-	(0.70)
Q3 2008	80.80	-	(14.72)	-	(649.04)	-	(2.95)
Q4 2008	424.40	-	31.18	-	(931.90)	-	(4.23)
2008	505.20	-	16.46	-	(2278.17)	-	(10.34)
Q1 2009	581.67	-	145.98	-	(765.37)	(40.8 %)	(3.47)
Q2 2009	701.52	-	132.59	-	(856.66)	(457.5 %)	(3.89)
Q3 2009	825.49	921.7 %	242.93	1750.0 %	(819.73)	(26.3 %)	(3.72)
Q4 2009	895.38	111.0 %	355.53	1040.2 %	(657.59)	29.4 %	(2.99)
2009	3,004.05	494.6 %	877.03	5228.5 %	(3099.35)	(36.0 %)	(14.07)
Q1 2010	1,094.23	88.1 %	384.34	163.3 %	(662.45)	13.4 %	(3.01)
Q2 2010	1,450.41	106.8 %	608.03	358.6 %	(631.59)	26.3 %	(2.87)
Q3 2010	1,661.95	101.3 %	712.13	193.1 %	(543.79)	33.7 %	(2.47)
Q4 2010	1,727.78	93.0 %	825.94	132.3 %	(520.61)	20.8 %	(2.36)
2010	5,934.37	97.5 %	2,530.45	188.5 %	(2358.44)	23.9 %	(10.71)
Q1 2011	1,484.22	35.6 %	716.02	86.3 %	(531.75)	19.7 %	(2.41)
Q2 2011	1,704.65	17.5 %	923.22	51.8 %	(448.18)	29.0 %	(2.03)
Q3 2011	1,794.81	8.0 %	870.12	22.2 %	(483.81)	11.0 %	(2.20)
Q4 2011	1,715.39	(0.7 %)	690.82	(16.4 %)	(461.46)	11.4 %	(2.09)
2011	6,699.06	12.9 %	3,200.17	26.5 %	(1925.20)	18.4 %	(8.74)
Q1 2012	1,521.59	2.5 %	702.20	(1.9 %)	(419.99)	21.0 %	(1.91)
Q2 2012	1,629.02	(4.4 %)	707.12	(23.4 %)	(393.64)	12.2 %	(1.79)
Q3 2012	1,529.90	(14.8 %)	711.62	(18.2 %)	(493.00)	(1.9 %)	(0.86)
Q4 2012	1,490.16	(13.1 %)	738.98	7.0 %	(442.78)	4.0 %	(0.77)
2012	6,170.67	(7.9 %)	2,859.92	(10.6 %)	(1749.40)	9.1 %	(3.05)
Q1 2013	1,719.40	13.0 %	776.23	10.5 %	(397.95)	5.2 %	(0.69)
Q2 2013	1,706.35	4.7 %	830.76	17.5 %	(370.41)	5.9 %	(0.65)
Q3 2013	1,573.32	2.8 %	760.98	6.9 %	(420.81)	14.6 %	(0.73)
Q4 2013	1,523.52	2.2 %	766.88	3.8 %	(462.30)	(4.4 %)	(0.81)
2013	6,522.59	5.7 %	3,134.86	9.6 %	(1651.47)	5.6 %	(2.88)

Period	Revenues	Change	Gross Income	Change	Net Income	Change	EPS(Riyal)
2004	-	-	-	-	-	-	-
2005	-	-	-	-	-	-	-
2006	-	-	-	-	-	-	-
2007	-	-	-	-	-	-	-
2008	505.20	-	16.46	-	(2278.17)	-	(10.34)
2009	3,004.05	494.6 %	877.03	5228.5 %	(3099.35)	(36.0 %)	(14.07)
2010	5,934.37	97.5 %	2,530.45	188.5 %	(2358.44)	23.9 %	(10.71)
2011	6,699.06	12.9 %	3,200.17	26.5 %	(1925.20)	18.4 %	(8.74)
2012	6,170.67	(7.9 %)	2,859.92	(10.6 %)	(1749.40)	9.1 %	(3.05)
2013	6,522.59	5.7 %	3,134.86	9.6 %	(1651.47)	5.6 %	(2.88)

Profitability

Period	Gross Margin	OIBDA Margin	Net Margin Before Unusual Items
Q1 2004	-	-	-
Q2 2004	-	-	-
Q3 2004	-	-	-
Q4 2004	-	-	-
2004	-	-	-
Q1 2005	-	-	-
Q2 2005	-	-	-
Q3 2005	-	-	-
Q4 2005	-	-	-
2005	-	-	-
Q1 2006	-	-	-
Q2 2006	-	-	-
Q3 2006	-	-	-
Q4 2006	-	-	-
2006	-	-	-
Q1 2007	-	-	-
Q2 2007	-	-	-
Q3 2007	-	-	-
Q4 2007	-	-	-
2007	-	-	-
Q1 2008	-	-	-
Q2 2008	-	-	-
Q3 2008	-	-	-
Q4 2008	-	-	-
2008	3.26 %	(250.38 %)	(368.16 %)
Q1 2009	-	-	-
Q2 2009	16.50 %	(92.47 %)	(179.10 %)
Q3 2009	21.82 %	(58.30 %)	(133.18 %)
Q4 2009	29.19 %	(35.71 %)	(103.17 %)
2009	29.19 %	(35.71 %)	(103.17 %)
Q1 2010	31.72 %	(23.12 %)	(85.21 %)
Q2 2010	37.30 %	(8.97 %)	(64.97 %)
Q3 2010	40.38 %	1.01 %	(48.91 %)
Q4 2010	42.64 %	5.57 %	(39.74 %)
2010	42.64 %	5.57 %	(39.74 %)
Q1 2011	45.26 %	8.77 %	(35.22 %)
Q2 2011	48.30 %	11.75 %	(31.08 %)
Q3 2011	49.70 %	12.64 %	(29.57 %)
Q4 2011	47.77 %	13.42 %	(28.74 %)
2011	47.77 %	13.42 %	(28.74 %)
Q1 2012	47.30 %	14.66 %	(26.92 %)
Q2 2012	44.59 %	14.89 %	(26.41 %)
Q3 2012	43.96 %	14.62 %	(27.64 %)
Q4 2012	46.35 %	14.24 %	(28.35 %)
2012	46.35 %	14.24 %	(28.35 %)
Q1 2013	46.07 %	13.24 %	(27.12 %)
Q2 2013	47.44 %	12.73 %	(26.44 %)
Q3 2013	47.88 %	13.68 %	(25.15 %)
Q4 2013	48.06 %	13.65 %	(25.32 %)
2013	48.06 %	13.65 %	(25.32 %)

Period	Gross Margin	OIBDA Margin	Net Margin Before Unusual Items
2004	-	-	-
2005	-	-	-
2006	-	-	-
2007	-	-	-
2008	3.26 %	(250.38 %)	(368.16 %)
2009	29.19 %	(35.71 %)	(103.17 %)
2010	42.64 %	5.57 %	(39.74 %)
2011	47.77 %	13.42 %	(28.74 %)
2012	46.35 %	14.24 %	(28.35 %)
2013	48.06 %	13.65 %	(25.32 %)

Period	Gross Margin	OIBDA Margin	Net Margin Before Unusual Items
Q1 2004	-	-	-
Q2 2004	-	-	-
Q3 2004	-	-	-
Q4 2004	-	-	-
Q1 2005	-	-	-
Q2 2005	-	-	-
Q3 2005	-	-	-
Q4 2005	-	-	-
Q1 2006	-	-	-
Q2 2006	-	-	-
Q3 2006	-	-	-
Q4 2006	-	-	-
Q1 2007	-	-	-
Q2 2007	-	-	-
Q3 2007	-	-	-
Q4 2007	-	-	-
Q1 2008	-	-	-
Q2 2008	-	-	-
Q3 2008	(18.22 %)	(589.78 %)	(803.31 %)
Q4 2008	7.35 %	(111.71 %)	(219.58 %)
Q1 2009	25.10 %	(56.72 %)	(131.58 %)
Q2 2009	18.90 %	(53.20 %)	(122.12 %)
Q3 2009	29.43 %	(36.28 %)	(99.30 %)
Q4 2009	39.71 %	(7.82 %)	(73.44 %)
Q1 2010	35.12 %	(6.43 %)	(60.54 %)
Q2 2010	41.92 %	3.94 %	(43.55 %)
Q3 2010	42.85 %	8.11 %	(32.72 %)
Q4 2010	47.80 %	12.10 %	(30.13 %)
Q1 2011	48.24 %	10.37 %	(35.83 %)
Q2 2011	54.16 %	16.16 %	(26.29 %)
Q3 2011	48.48 %	11.69 %	(26.96 %)
Q4 2011	40.27 %	15.15 %	(26.90 %)
Q1 2012	46.15 %	15.96 %	(27.60 %)
Q2 2012	43.41 %	17.16 %	(24.16 %)
Q3 2012	46.51 %	10.00 %	(32.22 %)
Q4 2012	49.59 %	13.65 %	(29.71 %)
Q1 2013	45.15 %	12.04 %	(23.14 %)
Q2 2013	48.69 %	15.08 %	(21.71 %)
Q3 2013	48.37 %	13.98 %	(26.75 %)
Q4 2013	50.34 %	13.53 %	(30.34 %)

Per Share Data (Riyal)

Compared With The

Period	Shares Outstanding (M)	EPS (Riyal)	Adjusted EPS (Riyal)	Book Value (BV)
Q1 2004	-	-	-	-
Q2 2004	-	-	-	-
Q3 2004	-	-	-	-
Q4 2004	-	-	-	-
Q1 2005	-	-	-	-
Q2 2005	-	-	-	-
Q3 2005	-	-	-	-
Q4 2005	-	-	-	-
Q1 2006	-	-	-	-
Q2 2006	-	-	-	-
Q3 2006	-	-	-	-
Q4 2006	-	-	-	-
Q1 2007	-	-	-	-
Q2 2007	-	-	-	-
Q3 2007	-	-	-	-
Q4 2007	-	-	-	-
Q1 2008	220.28	-	-	61.09
Q2 2008	220.28	-	-	60.39
Q3 2008	220.28	-	-	57.44
Q4 2008	220.28	(10.34)	(8.44)	53.21
Q1 2009	220.28	(11.35)	(11.35)	49.74
Q2 2009	220.28	(14.54)	(14.54)	45.85
Q3 2009	220.28	(15.32)	(15.32)	42.13
Q4 2009	220.28	(14.07)	(14.07)	39.14
Q1 2010	220.28	(13.60)	(13.60)	36.14
Q2 2010	220.28	(12.58)	(12.58)	33.27
Q3 2010	220.28	(11.33)	(11.33)	29.90
Q4 2010	220.28	(10.71)	(10.71)	27.83
Q1 2011	220.28	(10.11)	(10.11)	25.58
Q2 2011	220.28	(9.28)	(9.28)	23.62
Q3 2011	220.28	(9.01)	(9.01)	21.58
Q4 2011	220.28	(8.74)	(8.74)	19.49
Q1 2012	220.28	(8.23)	(8.23)	17.79
Q2 2012	220.28	(7.98)	(7.98)	16.00
Q3 2012	573.22	(3.08)	(3.08)	15.53
Q4 2012	573.22	(3.05)	(3.05)	14.74
Q1 2013	573.22	(3.01)	(3.01)	14.05
Q2 2013	573.22	(2.97)	(2.97)	13.40
Q3 2013	573.22	(2.85)	(2.85)	12.67
Q4 2013	573.22	(2.88)	(2.88)	11.79

Period	Shares Outstanding (M)	EPS (Riyal)	Adjusted EPS (Riyal)	Book Value (BV)
2004	-	-	-	-
2005	-	-	-	-
2006	-	-	-	-
2007	-	-	-	-
2008	220.28	(10.34)	(8.44)	53.21
2009	220.28	(14.07)	(14.07)	39.14
2010	220.28	(10.71)	(10.71)	27.83
2011	220.28	(8.74)	(8.74)	19.49
2012	573.22	(3.05)	(3.05)	14.74
2013	573.22	(2.88)	(2.88)	11.79

Multiple Ratios (End of Period Price)

Compared With The

Period	P/E	Adjusted P/E	Price/book
Q1 2004	-	-	-
Q2 2004	-	-	-
Q3 2004	-	-	-
Q4 2004	-	-	-
Q1 2005	-	-	-
Q2 2005	-	-	-
Q3 2005	-	-	-
Q4 2005	-	-	-
Q1 2006	-	-	-
Q2 2006	-	-	-
Q3 2006	-	-	-
Q4 2006	-	-	-
Q1 2007	-	-	-
Q2 2007	-	-	-
Q3 2007	-	-	-
Q4 2007	-	-	-
Q1 2008	-	-	4.80
Q2 2008	-	-	6.26
Q3 2008	-	-	5.04
Q4 2008	NEG	NEG	3.09
Q1 2009	NEG	NEG	3.20
Q2 2009	NEG	NEG	3.95
Q3 2009	NEG	NEG	3.99
Q4 2009	NEG	NEG	4.00
Q1 2010	NEG	NEG	4.16
Q2 2010	NEG	NEG	3.92
Q3 2010	NEG	NEG	4.08
Q4 2010	NEG	NEG	4.30
Q1 2011	NEG	NEG	4.16
Q2 2011	NEG	NEG	4.51
Q3 2011	NEG	NEG	4.47
Q4 2011	NEG	NEG	4.39
Q1 2012	NEG	NEG	9.41
Q2 2012	NEG	NEG	7.52
Q3 2012	NEG	NEG	1.95
Q4 2012	NEG	NEG	1.58
Q1 2013	NEG	NEG	1.71
Q2 2013	NEG	NEG	2.18
Q3 2013	NEG	NEG	2.22
Q4 2013	NEG	NEG	2.33

Period	P/E	Adjusted P/E	Price/book
2004	-	-	-
2005	-	-	-
2006	-	-	-
2007	-	-	-
2008	NEG	NEG	3.09
2009	NEG	NEG	4.00
2010	NEG	NEG	4.30
2011	NEG	NEG	4.39
2012	NEG	NEG	1.58
2013	NEG	NEG	2.33

Financial Ratios

	Current
Market Cap (M Riyal)	10,353.37
Enterprise Value (EV) (M)	17,518.38
Shares Outstanding ((M))	898.73
EPS ( Riyal) (TTM)	0.47
Book Value (BV) ( Riyal)	11.86
Par Value ( Riyal)	10.00
Adjusted P/E (Last12)	36.68
P/E (TTM)	24.58
Price/book	0.97
Return on Average Assets (%) (TTM)	1.5
Return on Average Equity (%) (TTM)	3.9

Mobile Telecommunication Company Saudi Arabia (ZAIN KSA)

Twitter

Facebook

Linked in

Comments {{getCommentCount()}}

Be the first to comment

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

Sorry: the validity period has ended to comment on this news

Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.

Sign In

Search Result

Zain KSA posts higher net loss at SAR 1651m for 2013

View other reports

Financials (M)

Current Quarter Comparison (M)

Financial results (Million)

Financial results (Million)

Profitability

Profitability

Per Share Data (Riyal)

Per Share Data (Riyal)

Multiple Ratios (End of Period Price)

Ratios And Multiples

Financial Ratios

Share Price

Mobile Telecommunication Company Saudi Arabia (ZAIN KSA)

Comments {{getCommentCount()}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}}

Sign In

×

Forgot password?

Zain KSA posts higher net loss at SAR 1651m for 2013

View other reports

Financials (M)

Current Quarter Comparison (M)

Financial results (Million)

Financial results (Million)

Profitability

Profitability

Per Share Data (Riyal)

Per Share Data (Riyal)

Multiple Ratios (End of Period Price)

Ratios And Multiples

Financial Ratios

Share Price

Mobile Telecommunication Company Saudi Arabia (ZAIN KSA)

Comments {{getCommentCount()}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}}