[SMCAP] QoQ Quarter Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 63,236 60,836 90,106 94,007 101,102 108,796 114,452 -32.64% QoQ % 3.95% -32.48% -4.15% -7.02% -7.07% -4.94% - Horiz. % 55.25% 53.15% 78.73% 82.14% 88.34% 95.06% 100.00%
PBT 6,133 2,997 -3,570 2,574 2,190 570 854 271.78% QoQ % 104.64% 183.95% -238.69% 17.53% 284.21% -33.26% - Horiz. % 718.15% 350.94% -418.03% 301.41% 256.44% 66.74% 100.00%
Tax -4,175 -6,872 -595 -2,233 -1,259 -546 -518 301.48% QoQ % 39.25% -1,054.96% 73.35% -77.36% -130.59% -5.41% - Horiz. % 805.98% 1,326.64% 114.86% 431.08% 243.05% 105.41% 100.00%
NP 1,958 -3,875 -4,165 341 931 24 336 223.48% QoQ % 150.53% 6.96% -1,321.41% -63.37% 3,779.17% -92.86% - Horiz. % 582.74% -1,153.27% -1,239.58% 101.49% 277.08% 7.14% 100.00%
NP to SH 5,678 2,670 -4,382 198 462 1,078 507 399.83% QoQ % 112.66% 160.93% -2,313.13% -57.14% -57.14% 112.62% - Horiz. % 1,119.92% 526.63% -864.30% 39.05% 91.12% 212.62% 100.00%
Tax Rate 68.07 % 229.30 % - % 86.75 % 57.49 % 95.79 % 60.66 % 7.98% QoQ % -70.31% 0.00% 0.00% 50.90% -39.98% 57.91% - Horiz. % 112.22% 378.01% 0.00% 143.01% 94.77% 157.91% 100.00%
Total Cost 61,278 64,711 94,271 93,666 100,171 108,772 114,116 -33.91% QoQ % -5.31% -31.36% 0.65% -6.49% -7.91% -4.68% - Horiz. % 53.70% 56.71% 82.61% 82.08% 87.78% 95.32% 100.00%
Net Worth 61,083 86,945 90,763 95,094 94,966 93,597 92,870 -24.35% QoQ % -29.75% -4.21% -4.55% 0.14% 1.46% 0.78% - Horiz. % 65.77% 93.62% 97.73% 102.39% 102.26% 100.78% 100.00%
Dividend 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 61,083 86,945 90,763 95,094 94,966 93,597 92,870 -24.35% QoQ % -29.75% -4.21% -4.55% 0.14% 1.46% 0.78% - Horiz. % 65.77% 93.62% 97.73% 102.39% 102.26% 100.78% 100.00%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,083 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.10 % -6.37 % -4.62 % 0.36 % 0.92 % 0.02 % 0.29 % 384.56% QoQ % 148.67% -37.88% -1,383.33% -60.87% 4,500.00% -93.10% - Horiz. % 1,068.97% -2,196.55% -1,593.10% 124.14% 317.24% 6.90% 100.00%
ROE 9.30 % 3.07 % -4.83 % 0.21 % 0.49 % 1.15 % 0.55 % 557.66% QoQ % 202.93% 163.56% -2,400.00% -57.14% -57.39% 109.09% - Horiz. % 1,690.91% 558.18% -878.18% 38.18% 89.09% 209.09% 100.00%
Per Share 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 103.52 99.60 147.51 153.90 165.52 178.11 187.37 -32.64% QoQ % 3.94% -32.48% -4.15% -7.02% -7.07% -4.94% - Horiz. % 55.25% 53.16% 78.73% 82.14% 88.34% 95.06% 100.00%
EPS 9.30 4.37 -7.17 0.32 0.76 1.76 0.83 399.99% QoQ % 112.81% 160.95% -2,340.63% -57.89% -56.82% 112.05% - Horiz. % 1,120.48% 526.51% -863.86% 38.55% 91.57% 212.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0000 1.4234 1.4859 1.5568 1.5547 1.5323 1.5204 -24.35% QoQ % -29.75% -4.21% -4.55% 0.14% 1.46% 0.78% - Horiz. % 65.77% 93.62% 97.73% 102.39% 102.26% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,791 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.58 28.46 42.15 43.97 47.29 50.89 53.53 -32.64% QoQ % 3.94% -32.48% -4.14% -7.02% -7.07% -4.93% - Horiz. % 55.26% 53.17% 78.74% 82.14% 88.34% 95.07% 100.00%
EPS 2.66 1.25 -2.05 0.09 0.22 0.50 0.24 396.38% QoQ % 112.80% 160.98% -2,377.78% -59.09% -56.00% 108.33% - Horiz. % 1,108.33% 520.83% -854.17% 37.50% 91.67% 208.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2857 0.4067 0.4245 0.4448 0.4442 0.4378 0.4344 -24.35% QoQ % -29.75% -4.19% -4.56% 0.14% 1.46% 0.78% - Horiz. % 65.77% 93.62% 97.72% 102.39% 102.26% 100.78% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.5500 0.6000 0.7250 0.6000 0.7950 0.6400 0.6900 -
P/RPS 0.53 0.60 0.49 0.39 0.48 0.36 0.37 27.04% QoQ % -11.67% 22.45% 25.64% -18.75% 33.33% -2.70% - Horiz. % 143.24% 162.16% 132.43% 105.41% 129.73% 97.30% 100.00%
P/EPS 5.92 13.73 -10.11 185.10 105.11 36.26 83.13 -82.79% QoQ % -56.88% 235.81% -105.46% 76.10% 189.88% -56.38% - Horiz. % 7.12% 16.52% -12.16% 222.66% 126.44% 43.62% 100.00%
EY 16.90 7.29 -9.89 0.54 0.95 2.76 1.20 482.24% QoQ % 131.82% 173.71% -1,931.48% -43.16% -65.58% 130.00% - Horiz. % 1,408.33% 607.50% -824.17% 45.00% 79.17% 230.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.55 0.42 0.49 0.39 0.51 0.42 0.45 14.30% QoQ % 30.95% -14.29% 25.64% -23.53% 21.43% -6.67% - Horiz. % 122.22% 93.33% 108.89% 86.67% 113.33% 93.33% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 18/08/15 27/05/15 26/02/15 25/11/14 27/08/14 30/05/14 -
Price 0.5750 0.5200 0.6100 0.6450 0.7000 0.7700 0.6200 -
P/RPS 0.56 0.52 0.41 0.42 0.42 0.43 0.33 42.23% QoQ % 7.69% 26.83% -2.38% 0.00% -2.33% 30.30% - Horiz. % 169.70% 157.58% 124.24% 127.27% 127.27% 130.30% 100.00%
P/EPS 6.19 11.90 -8.50 198.98 92.55 43.63 74.70 -80.96% QoQ % -47.98% 240.00% -104.27% 115.00% 112.12% -41.59% - Horiz. % 8.29% 15.93% -11.38% 266.37% 123.90% 58.41% 100.00%
EY 16.17 8.41 -11.76 0.50 1.08 2.29 1.34 425.31% QoQ % 92.27% 171.51% -2,452.00% -53.70% -52.84% 70.90% - Horiz. % 1,206.72% 627.61% -877.61% 37.31% 80.60% 170.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.58 0.37 0.41 0.41 0.45 0.50 0.41 25.99% QoQ % 56.76% -9.76% 0.00% -8.89% -10.00% 21.95% - Horiz. % 141.46% 90.24% 100.00% 100.00% 109.76% 121.95% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Condensed Report 31 Dec 2014.pdf 
