[SMISCOR] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 148.55%
YoY- 109.62%
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 81,257 84,304 85,588 85,348 70,818 64,768 63,476 17.80%
PBT 3,390 2,876 1,202 1,000 -94 -1,706 -2,006 -
Tax -2,605 -1,226 -1,216 -564 -950 -44 118 -
NP 785 1,649 -14 436 -1,044 -1,750 -1,888 -
-
NP to SH 785 1,649 -14 436 -898 -1,625 -1,888 -
-
Tax Rate 76.84% 42.63% 101.16% 56.40% - - - -
Total Cost 80,472 82,654 85,602 84,912 71,862 66,518 65,364 14.79%
-
Net Worth 61,260 62,282 49,349 61,911 62,507 62,050 62,639 -1.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 61,260 62,282 49,349 61,911 62,507 62,050 62,639 -1.46%
NOSH 43,141 43,251 35,000 43,600 44,019 44,007 44,112 -1.46%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.97% 1.96% -0.02% 0.51% -1.47% -2.70% -2.97% -
ROE 1.28% 2.65% -0.03% 0.70% -1.44% -2.62% -3.01% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 188.35 194.91 244.54 195.75 160.88 147.18 143.90 19.55%
EPS 1.82 3.81 -0.04 1.00 -2.04 -3.69 -4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.44 1.41 1.42 1.42 1.41 1.42 0.00%
Adjusted Per Share Value based on latest NOSH - 43,600
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 181.38 188.18 191.04 190.51 158.08 144.57 141.69 17.80%
EPS 1.75 3.68 -0.03 0.97 -2.00 -3.63 -4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3674 1.3902 1.1016 1.382 1.3953 1.385 1.3982 -1.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.38 0.38 0.39 0.47 0.50 0.58 -
P/RPS 0.18 0.19 0.16 0.20 0.29 0.34 0.40 -41.13%
P/EPS 18.14 9.97 -950.00 39.00 -23.04 -13.54 -13.55 -
EY 5.51 10.04 -0.11 2.56 -4.34 -7.39 -7.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.27 0.27 0.33 0.35 0.41 -31.86%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 28/08/08 29/05/08 27/02/08 26/11/07 24/08/07 -
Price 0.33 0.33 0.38 0.64 0.43 0.49 0.51 -
P/RPS 0.18 0.17 0.16 0.33 0.27 0.33 0.35 -35.68%
P/EPS 18.14 8.65 -950.00 64.00 -21.08 -13.27 -11.92 -
EY 5.51 11.56 -0.11 1.56 -4.74 -7.54 -8.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.27 0.45 0.30 0.35 0.36 -25.71%

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