[SMISCOR] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
17-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 141.42%
YoY- -61.12%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 14,578 62,198 48,204 31,895 15,547 73,243 56,779 -59.57%
PBT 418 3,287 2,426 1,983 853 11,159 8,461 -86.51%
Tax -148 -805 -907 -520 -247 -2,405 -2,443 -84.54%
NP 270 2,482 1,519 1,463 606 8,754 6,018 -87.34%
-
NP to SH 270 2,482 1,519 1,463 606 9,208 6,472 -87.94%
-
Tax Rate 35.41% 24.49% 37.39% 26.22% 28.96% 21.55% 28.87% -
Total Cost 14,308 59,716 46,685 30,432 14,941 64,489 50,761 -56.97%
-
Net Worth 66,149 66,294 64,971 66,943 64,928 60,971 5,105,688 -94.46%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 2,240 - 2,164 - - -
Div Payout % - - 147.49% - 357.14% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 66,149 66,294 64,971 66,943 64,928 60,971 5,105,688 -94.46%
NOSH 44,999 44,793 44,808 44,333 43,285 41,477 3,595,555 -94.59%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.85% 3.99% 3.15% 4.59% 3.90% 11.95% 10.60% -
ROE 0.41% 3.74% 2.34% 2.19% 0.93% 15.10% 0.13% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.40 138.85 107.58 71.94 35.92 176.58 1.58 647.81%
EPS 0.60 5.54 3.39 3.30 1.40 22.20 0.18 122.98%
DPS 0.00 0.00 5.00 0.00 5.00 0.00 0.00 -
NAPS 1.47 1.48 1.45 1.51 1.50 1.47 1.42 2.33%
Adjusted Per Share Value based on latest NOSH - 45,105
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.54 138.83 107.60 71.19 34.70 163.49 126.74 -59.57%
EPS 0.60 5.54 3.39 3.27 1.35 20.55 14.45 -87.98%
DPS 0.00 0.00 5.00 0.00 4.83 0.00 0.00 -
NAPS 1.4766 1.4798 1.4503 1.4943 1.4493 1.361 113.9663 -94.46%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.22 1.20 1.38 1.16 0.81 0.81 0.89 -
P/RPS 3.77 0.86 1.28 1.61 2.26 0.46 56.36 -83.49%
P/EPS 203.33 21.66 40.71 35.15 57.86 3.65 494.44 -44.67%
EY 0.49 4.62 2.46 2.84 1.73 27.41 0.20 81.63%
DY 0.00 0.00 3.62 0.00 6.17 0.00 0.00 -
P/NAPS 0.83 0.81 0.95 0.77 0.54 0.55 0.63 20.15%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 27/02/04 05/12/03 17/09/03 21/05/03 14/04/03 20/11/02 -
Price 0.96 1.18 1.26 1.15 0.85 0.81 0.90 -
P/RPS 2.96 0.85 1.17 1.60 2.37 0.46 56.99 -86.05%
P/EPS 160.00 21.30 37.17 34.85 60.71 3.65 500.00 -53.18%
EY 0.63 4.70 2.69 2.87 1.65 27.41 0.20 114.73%
DY 0.00 0.00 3.97 0.00 5.88 0.00 0.00 -
P/NAPS 0.65 0.80 0.87 0.76 0.57 0.55 0.63 2.10%

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