[SMISCOR] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -125.72%
YoY- -56.36%
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 32,377 124,676 100,833 67,470 34,024 133,604 102,300 -53.59%
PBT -486 -3,111 -4,022 -2,383 -282 435 -397 14.45%
Tax -256 -2,059 140 269 -611 -3,415 -298 -9.64%
NP -742 -5,170 -3,882 -2,114 -893 -2,980 -695 4.46%
-
NP to SH -1,121 -4,831 -2,995 -1,720 -762 -3,160 -1,027 6.01%
-
Tax Rate - - - - - 785.06% - -
Total Cost 33,119 129,846 104,715 69,584 34,917 136,584 102,995 -53.09%
-
Net Worth 59,871 58,606 59,875 61,142 61,563 69,160 70,869 -10.64%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 59,871 58,606 59,875 61,142 61,563 69,160 70,869 -10.64%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -2.29% -4.15% -3.85% -3.13% -2.62% -2.23% -0.68% -
ROE -1.87% -8.24% -5.00% -2.81% -1.24% -4.57% -1.45% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 76.79 295.70 239.13 160.01 80.69 316.81 242.51 -53.57%
EPS -2.66 -11.52 -7.10 -4.08 -1.80 -7.49 -2.43 6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.39 1.42 1.45 1.46 1.64 1.68 -10.61%
Adjusted Per Share Value based on latest NOSH - 44,800
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 72.27 278.29 225.07 150.60 75.95 298.22 228.35 -53.59%
EPS -2.50 -10.78 -6.69 -3.84 -1.70 -7.05 -2.29 6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3364 1.3082 1.3365 1.3648 1.3742 1.5438 1.5819 -10.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.45 0.51 0.57 0.65 0.63 0.63 0.60 -
P/RPS 0.59 0.17 0.24 0.41 0.78 0.20 0.25 77.35%
P/EPS -16.93 -4.45 -8.02 -15.94 -34.86 -8.41 -24.64 -22.15%
EY -5.91 -22.47 -12.46 -6.28 -2.87 -11.89 -4.06 28.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.40 0.45 0.43 0.38 0.36 -7.55%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 22/02/18 22/11/17 25/08/17 24/05/17 27/02/17 23/11/16 -
Price 0.54 0.495 0.575 0.60 0.67 0.62 0.63 -
P/RPS 0.70 0.17 0.24 0.37 0.83 0.20 0.26 93.64%
P/EPS -20.31 -4.32 -8.10 -14.71 -37.08 -8.27 -25.88 -14.93%
EY -4.92 -23.15 -12.35 -6.80 -2.70 -12.09 -3.86 17.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.40 0.41 0.46 0.38 0.38 0.00%

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