[SMISCOR] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -24.19%
YoY- 393.79%
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 147,970 148,006 141,928 132,961 129,962 126,262 119,192 15.49%
PBT 6,234 7,866 8,076 8,014 10,286 10,018 8,380 -17.88%
Tax -2,289 -2,498 -2,036 -3,060 -3,753 -3,706 -3,268 -21.11%
NP 3,945 5,368 6,040 4,954 6,533 6,312 5,112 -15.85%
-
NP to SH 2,773 3,684 3,876 4,217 5,562 5,234 3,900 -20.32%
-
Tax Rate 36.72% 31.76% 25.21% 38.18% 36.49% 36.99% 39.00% -
Total Cost 144,025 142,638 135,888 128,007 123,429 119,950 114,080 16.79%
-
Net Worth 72,567 72,499 72,464 71,733 71,785 70,068 69,642 2.77%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 72,567 72,499 72,464 71,733 71,785 70,068 69,642 2.77%
NOSH 42,190 42,151 42,130 42,196 42,226 42,209 42,207 -0.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.67% 3.63% 4.26% 3.73% 5.03% 5.00% 4.29% -
ROE 3.82% 5.08% 5.35% 5.88% 7.75% 7.47% 5.60% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 350.72 351.13 336.88 315.10 307.77 299.13 282.39 15.52%
EPS 6.57 8.74 9.20 9.99 13.17 12.40 9.24 -20.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.72 1.72 1.70 1.70 1.66 1.65 2.80%
Adjusted Per Share Value based on latest NOSH - 41,960
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 330.29 330.37 316.80 296.79 290.10 281.83 266.05 15.49%
EPS 6.19 8.22 8.65 9.41 12.42 11.68 8.71 -20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6198 1.6183 1.6175 1.6012 1.6024 1.564 1.5545 2.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.87 0.795 0.665 0.70 0.605 0.55 0.39 -
P/RPS 0.25 0.23 0.20 0.22 0.20 0.18 0.14 47.13%
P/EPS 13.24 9.10 7.23 7.00 4.59 4.44 4.22 114.16%
EY 7.56 10.99 13.83 14.28 21.77 22.55 23.69 -53.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.39 0.41 0.36 0.33 0.24 65.21%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 27/08/14 27/05/14 20/02/14 19/11/13 14/08/13 30/05/13 -
Price 0.755 0.86 0.855 0.76 0.63 0.47 0.545 -
P/RPS 0.22 0.24 0.25 0.24 0.20 0.16 0.19 10.25%
P/EPS 11.49 9.84 9.29 7.60 4.78 3.79 5.90 55.88%
EY 8.71 10.16 10.76 13.15 20.91 26.38 16.95 -35.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.50 0.45 0.37 0.28 0.33 21.12%

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