[SMCAP] QoQ Annualized Quarter Result on 31-Oct-2000 [#3]

Announcement Date
30-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Oct-2000 [#3]
Profit Trend
QoQ- -33.17%
YoY- 18.82%
View:
Show?
Annualized Quarter Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 306,008 301,900 314,923 302,082 308,554 295,056 300,904 1.12%
PBT 6,358 10,604 5,652 5,713 9,128 8,068 10,897 -30.19%
Tax -1,646 -2,540 -49 -266 -978 172 -2,748 -28.96%
NP 4,712 8,064 5,603 5,446 8,150 8,240 8,149 -30.61%
-
NP to SH 4,712 8,064 5,603 5,446 8,150 8,240 8,149 -30.61%
-
Tax Rate 25.89% 23.95% 0.87% 4.66% 10.71% -2.13% 25.22% -
Total Cost 301,296 293,836 309,320 296,636 300,404 286,816 292,755 1.93%
-
Net Worth 79,274 78,935 77,072 75,181 75,572 73,359 71,416 7.21%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 79,274 78,935 77,072 75,181 75,572 73,359 71,416 7.21%
NOSH 37,044 37,058 37,053 37,035 37,045 37,050 37,003 0.07%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 1.54% 2.67% 1.78% 1.80% 2.64% 2.79% 2.71% -
ROE 5.94% 10.22% 7.27% 7.24% 10.78% 11.23% 11.41% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 826.07 814.65 849.90 815.66 832.91 796.36 813.18 1.05%
EPS 12.72 21.76 15.13 14.71 22.00 22.24 22.03 -30.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.13 2.08 2.03 2.04 1.98 1.93 7.13%
Adjusted Per Share Value based on latest NOSH - 33,333
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 70.50 69.55 72.55 69.59 71.08 67.97 69.32 1.13%
EPS 1.09 1.86 1.29 1.25 1.88 1.90 1.88 -30.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1826 0.1819 0.1776 0.1732 0.1741 0.169 0.1645 7.21%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 0.85 0.65 0.89 1.80 2.90 3.42 2.39 -
P/RPS 0.10 0.08 0.10 0.22 0.35 0.43 0.29 -50.85%
P/EPS 6.68 2.99 5.89 12.24 13.18 15.38 10.85 -27.65%
EY 14.96 33.48 16.99 8.17 7.59 6.50 9.21 38.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.43 0.89 1.42 1.73 1.24 -52.99%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 29/06/00 31/03/00 -
Price 1.74 0.69 0.65 0.85 1.89 2.40 3.66 -
P/RPS 0.21 0.08 0.08 0.10 0.23 0.30 0.45 -39.86%
P/EPS 13.68 3.17 4.30 5.78 8.59 10.79 16.62 -12.18%
EY 7.31 31.54 23.26 17.30 11.64 9.27 6.02 13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.32 0.31 0.42 0.93 1.21 1.90 -43.38%

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