[SMCAP] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 743.7%
YoY- -95.98%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 265,653 173,197 85,586 310,261 227,128 148,280 75,096 131.98%
PBT -8,658 -14,666 -5,252 96 -427 6,242 5,197 -
Tax -1,154 -564 -398 182 -338 -677 -433 92.11%
NP -9,812 -15,230 -5,650 278 -765 5,565 4,764 -
-
NP to SH -9,868 -14,448 -4,998 1,004 119 5,181 5,074 -
-
Tax Rate - - - -189.58% - 10.85% 8.33% -
Total Cost 275,465 188,427 91,236 309,983 227,893 142,715 70,332 148.26%
-
Net Worth 86,124 81,512 91,002 95,706 96,985 100,038 103,149 -11.32%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 86,124 81,512 91,002 95,706 96,985 100,038 103,149 -11.32%
NOSH 55,531 55,526 55,533 55,376 56,666 55,530 55,453 0.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -3.69% -8.79% -6.60% 0.09% -0.34% 3.75% 6.34% -
ROE -11.46% -17.72% -5.49% 1.05% 0.12% 5.18% 4.92% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 478.38 311.92 154.12 560.28 400.81 267.02 135.42 131.77%
EPS -17.77 -26.02 -9.00 1.81 0.21 9.33 9.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5509 1.468 1.6387 1.7283 1.7115 1.8015 1.8601 -11.40%
Adjusted Per Share Value based on latest NOSH - 55,548
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 61.20 39.90 19.72 71.48 52.33 34.16 17.30 131.99%
EPS -2.27 -3.33 -1.15 0.23 0.03 1.19 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1984 0.1878 0.2097 0.2205 0.2234 0.2305 0.2376 -11.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.88 0.97 0.93 1.06 1.10 4.66 4.50 -
P/RPS 0.18 0.31 0.60 0.19 0.27 1.75 3.32 -85.64%
P/EPS -4.95 -3.73 -10.33 58.47 523.81 49.95 49.18 -
EY -20.19 -26.82 -9.68 1.71 0.19 2.00 2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.57 0.61 0.64 2.59 2.42 -61.82%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 27/08/07 30/05/07 26/02/07 27/11/06 18/08/06 13/06/06 -
Price 0.85 0.94 1.05 1.09 1.08 2.92 4.78 -
P/RPS 0.18 0.30 0.68 0.19 0.27 1.09 3.53 -86.22%
P/EPS -4.78 -3.61 -11.67 60.12 514.29 31.30 52.24 -
EY -20.91 -27.68 -8.57 1.66 0.19 3.20 1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.64 0.63 0.63 1.62 2.57 -64.18%

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