[SMCAP] QoQ Annualized Quarter Result on 30-Apr-2003 [#1]

Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 42.53%
YoY- -147.77%
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 319,693 317,925 303,146 262,068 298,403 286,988 283,732 8.25%
PBT 9,570 11,100 4,124 -11,864 -4,415 -10,816 -8,716 -
Tax -2,331 -2,996 1,554 8,012 -2,288 288 8,716 -
NP 7,239 8,104 5,678 -3,852 -6,703 -10,528 0 -
-
NP to SH 7,239 8,104 5,678 -3,852 -6,703 -10,528 -9,600 -
-
Tax Rate 24.36% 26.99% -37.68% - - - - -
Total Cost 312,454 309,821 297,468 265,920 305,106 297,516 283,732 6.62%
-
Net Worth 92,984 85,385 80,825 77,140 78,343 85,375 88,421 3.40%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 92,984 85,385 80,825 77,140 78,343 85,375 88,421 3.40%
NOSH 50,534 50,523 50,516 50,418 50,544 50,518 50,526 0.01%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 2.26% 2.55% 1.87% -1.47% -2.25% -3.67% 0.00% -
ROE 7.79% 9.49% 7.02% -4.99% -8.56% -12.33% -10.86% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 632.62 629.26 600.10 519.78 590.38 568.09 561.55 8.24%
EPS 14.33 16.04 11.24 -7.64 -13.27 -20.84 -19.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.69 1.60 1.53 1.55 1.69 1.75 3.39%
Adjusted Per Share Value based on latest NOSH - 50,418
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 73.65 73.24 69.84 60.38 68.75 66.12 65.37 8.25%
EPS 1.67 1.87 1.31 -0.89 -1.54 -2.43 -2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2142 0.1967 0.1862 0.1777 0.1805 0.1967 0.2037 3.39%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.20 1.49 1.42 1.39 1.52 2.45 1.37 -
P/RPS 0.19 0.24 0.24 0.27 0.26 0.43 0.24 -14.38%
P/EPS 8.38 9.29 12.63 -18.19 -11.46 -11.76 -7.21 -
EY 11.94 10.77 7.92 -5.50 -8.72 -8.51 -13.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.88 0.89 0.91 0.98 1.45 0.78 -11.41%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 18/03/04 29/12/03 29/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.24 1.39 1.36 1.50 1.32 1.32 1.59 -
P/RPS 0.20 0.22 0.23 0.29 0.22 0.23 0.28 -20.04%
P/EPS 8.66 8.67 12.10 -19.63 -9.95 -6.33 -8.37 -
EY 11.55 11.54 8.26 -5.09 -10.05 -15.79 -11.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 0.85 0.98 0.85 0.78 0.91 -18.41%

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