[SMISCOR] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -78.57%
YoY- -63.52%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 64,768 63,476 55,408 77,144 82,346 82,870 88,164 -18.56%
PBT -1,706 -2,006 -4,836 655 2,766 3,224 4,160 -
Tax -44 118 304 -1,137 -837 -896 -1,012 -87.61%
NP -1,750 -1,888 -4,532 -482 1,929 2,328 3,148 -
-
NP to SH -1,625 -1,888 -4,532 510 2,380 2,300 2,932 -
-
Tax Rate - - - 173.59% 30.26% 27.79% 24.33% -
Total Cost 66,518 65,364 59,940 77,626 80,417 80,542 85,016 -15.07%
-
Net Worth 62,050 62,639 62,846 64,547 66,376 65,330 65,254 -3.29%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 62,050 62,639 62,846 64,547 66,376 65,330 65,254 -3.29%
NOSH 44,007 44,112 44,257 44,824 44,849 44,747 44,695 -1.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -2.70% -2.97% -8.18% -0.62% 2.34% 2.81% 3.57% -
ROE -2.62% -3.01% -7.21% 0.79% 3.59% 3.52% 4.49% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 147.18 143.90 125.19 172.10 183.61 185.20 197.26 -17.72%
EPS -3.69 -4.28 -10.24 1.14 5.31 5.14 6.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.42 1.42 1.44 1.48 1.46 1.46 -2.29%
Adjusted Per Share Value based on latest NOSH - 44,545
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 144.57 141.69 123.68 172.20 183.81 184.98 196.79 -18.56%
EPS -3.63 -4.21 -10.12 1.14 5.31 5.13 6.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.385 1.3982 1.4028 1.4408 1.4816 1.4583 1.4566 -3.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.50 0.58 0.50 0.51 0.43 0.49 0.37 -
P/RPS 0.34 0.40 0.40 0.30 0.23 0.26 0.19 47.34%
P/EPS -13.54 -13.55 -4.88 44.82 8.10 9.53 5.64 -
EY -7.39 -7.38 -20.48 2.23 12.34 10.49 17.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.35 0.35 0.29 0.34 0.25 25.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 24/08/07 22/05/07 27/02/07 24/11/06 18/08/06 22/05/06 -
Price 0.49 0.51 0.60 0.56 0.53 0.45 0.40 -
P/RPS 0.33 0.35 0.48 0.33 0.29 0.24 0.20 39.59%
P/EPS -13.27 -11.92 -5.86 49.22 9.99 8.75 6.10 -
EY -7.54 -8.39 -17.07 2.03 10.01 11.42 16.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.42 0.39 0.36 0.31 0.27 18.86%

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