[SMCAP] QoQ Cumulative Quarter Result on 30-Apr-2004 [#1]

Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -186.72%
YoY--%
View:
Show?
Cumulative Result
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 341,783 278,606 195,861 91,966 319,693 238,444 151,573 77.15%
PBT -34,361 -34,101 -8,932 -6,939 9,570 8,325 2,062 -
Tax 850 1,300 -417 661 -2,331 -2,247 777 6.51%
NP -33,511 -32,801 -9,349 -6,278 7,239 6,078 2,839 -
-
NP to SH -33,511 -32,801 -9,349 -6,278 7,239 6,078 2,839 -
-
Tax Rate - - - - 24.36% 26.99% -37.68% -
Total Cost 375,294 311,407 205,210 98,244 312,454 232,366 148,734 91.72%
-
Net Worth 68,217 62,660 83,888 86,941 92,984 85,385 80,825 -11.24%
Dividend
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 68,217 62,660 83,888 86,941 92,984 85,385 80,825 -11.24%
NOSH 50,531 50,533 50,535 50,547 50,534 50,523 50,516 0.02%
Ratio Analysis
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin -9.80% -11.77% -4.77% -6.83% 2.26% 2.55% 1.87% -
ROE -49.12% -52.35% -11.14% -7.22% 7.79% 7.12% 3.51% -
Per Share
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 676.37 551.33 387.57 181.94 632.62 471.94 300.05 77.11%
EPS -66.32 -64.91 -18.50 -12.42 14.33 12.03 5.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.24 1.66 1.72 1.84 1.69 1.60 -11.26%
Adjusted Per Share Value based on latest NOSH - 50,547
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 78.74 64.19 45.12 21.19 73.65 54.93 34.92 77.15%
EPS -7.72 -7.56 -2.15 -1.45 1.67 1.40 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1572 0.1444 0.1933 0.2003 0.2142 0.1967 0.1862 -11.22%
Price Multiplier on Financial Quarter End Date
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/12/04 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.80 0.73 1.10 1.09 1.20 1.49 1.42 -
P/RPS 0.12 0.13 0.28 0.60 0.19 0.32 0.47 -61.71%
P/EPS -1.21 -1.12 -5.95 -8.78 8.38 12.39 25.27 -
EY -82.90 -88.92 -16.82 -11.39 11.94 8.07 3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.66 0.63 0.65 0.88 0.89 -25.10%
Price Multiplier on Announcement Date
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/02/05 30/12/04 30/09/04 29/06/04 18/03/04 29/12/03 29/09/03 -
Price 0.76 0.82 0.85 0.89 1.24 1.39 1.36 -
P/RPS 0.11 0.15 0.22 0.49 0.20 0.29 0.45 -62.87%
P/EPS -1.15 -1.26 -4.59 -7.17 8.66 11.55 24.20 -
EY -87.26 -79.16 -21.76 -13.96 11.55 8.65 4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.51 0.52 0.67 0.82 0.85 -25.43%

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