[SMISCOR] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
05-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -30.78%
YoY- -76.53%
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 62,606 58,312 62,198 64,272 63,790 62,188 73,243 -9.94%
PBT 1,566 1,672 3,287 3,234 3,966 3,412 11,159 -73.02%
Tax -676 -592 -805 -1,209 -1,040 -988 -2,405 -57.12%
NP 890 1,080 2,482 2,025 2,926 2,424 8,754 -78.24%
-
NP to SH 450 1,080 2,482 2,025 2,926 2,424 9,208 -86.65%
-
Tax Rate 43.17% 35.41% 24.49% 37.38% 26.22% 28.96% 21.55% -
Total Cost 61,716 57,232 59,716 62,246 60,864 59,764 64,489 -2.89%
-
Net Worth 33,409 66,149 66,294 64,971 66,943 64,928 60,971 -33.06%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 2,987 - 8,657 - -
Div Payout % - - - 147.49% - 357.14% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 33,409 66,149 66,294 64,971 66,943 64,928 60,971 -33.06%
NOSH 22,727 44,999 44,793 44,808 44,333 43,285 41,477 -33.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.42% 1.85% 3.99% 3.15% 4.59% 3.90% 11.95% -
ROE 1.35% 1.63% 3.74% 3.12% 4.37% 3.73% 15.10% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 275.47 129.58 138.85 143.44 143.89 143.67 176.58 34.54%
EPS 1.98 2.40 5.54 4.52 6.60 5.60 22.20 -80.06%
DPS 0.00 0.00 0.00 6.67 0.00 20.00 0.00 -
NAPS 1.47 1.47 1.48 1.45 1.51 1.50 1.47 0.00%
Adjusted Per Share Value based on latest NOSH - 45,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 148.31 138.14 147.34 152.26 151.12 147.32 173.51 -9.94%
EPS 1.07 2.56 5.88 4.80 6.93 5.74 21.81 -86.62%
DPS 0.00 0.00 0.00 7.08 0.00 20.51 0.00 -
NAPS 0.7914 1.5671 1.5705 1.5392 1.5859 1.5381 1.4444 -33.06%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.87 1.22 1.20 1.38 1.16 0.81 0.81 -
P/RPS 0.32 0.94 0.86 0.96 0.81 0.56 0.46 -21.50%
P/EPS 43.94 50.83 21.66 30.53 17.58 14.46 3.65 426.06%
EY 2.28 1.97 4.62 3.28 5.69 6.91 27.41 -80.97%
DY 0.00 0.00 0.00 4.83 0.00 24.69 0.00 -
P/NAPS 0.59 0.83 0.81 0.95 0.77 0.54 0.55 4.79%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 18/05/04 27/02/04 05/12/03 17/09/03 21/05/03 14/04/03 -
Price 0.75 0.96 1.18 1.26 1.15 0.85 0.81 -
P/RPS 0.27 0.74 0.85 0.88 0.80 0.59 0.46 -29.91%
P/EPS 37.88 40.00 21.30 27.88 17.42 15.18 3.65 376.46%
EY 2.64 2.50 4.70 3.59 5.74 6.59 27.41 -79.01%
DY 0.00 0.00 0.00 5.29 0.00 23.53 0.00 -
P/NAPS 0.51 0.65 0.80 0.87 0.76 0.57 0.55 -4.91%

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