[SMISCOR] QoQ 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- 41.42%
YoY- -67.82%
View:
Show?
Quarter 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 13,994 16,309 16,348 15,547 16,463 19,286 -17.00%
PBT 418 516 442 1,130 853 2,698 2,731 -71.35%
Tax -148 -341 -388 -273 -247 37 -475 -54.00%
NP 270 175 54 857 606 2,735 2,256 -75.68%
-
NP to SH 270 175 54 857 606 2,735 2,256 -75.68%
-
Tax Rate 35.41% 66.09% 87.78% 24.16% 28.96% -1.37% 17.39% -
Total Cost 14,308 13,819 16,255 15,491 14,941 13,728 17,030 -10.95%
-
Net Worth 66,149 66,410 65,250 68,108 64,928 58,267 5,339,199 -94.63%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - 2,164 - - -
Div Payout % - - - - 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 66,410 65,250 68,108 64,928 58,267 5,339,199 -94.63%
NOSH 44,999 44,871 45,000 45,105 43,285 39,637 3,760,000 -94.75%
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% 1.25% 0.33% 5.24% 3.90% 16.61% 11.70% -
ROE 0.41% 0.26% 0.08% 1.26% 0.93% 4.69% 0.04% -
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 31.19 36.24 36.24 35.92 41.53 0.51 1488.13%
EPS 0.60 0.39 0.12 1.90 1.40 6.90 0.06 363.50%
DPS 0.00 0.00 0.00 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 31.24 36.40 36.49 34.70 36.75 43.05 -17.00%
EPS 0.60 0.39 0.12 1.91 1.35 6.10 5.04 -75.76%
DPS 0.00 0.00 0.00 0.00 4.83 0.00 0.00 -
NAPS 1.4766 1.4824 1.4565 1.5203 1.4493 1.3006 119.1786 -94.63%
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 3.85 3.81 3.20 2.26 1.95 173.51 -92.19%
P/EPS 203.33 307.69 1,150.00 61.05 57.86 11.74 1,483.33 -73.38%
EY 0.49 0.33 0.09 1.64 1.73 8.52 0.07 265.49%
DY 0.00 0.00 0.00 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 3.78 3.48 3.17 2.37 1.95 175.46 -93.40%
P/EPS 160.00 302.56 1,050.00 60.53 60.71 11.74 1,500.00 -77.47%
EY 0.63 0.33 0.10 1.65 1.65 8.52 0.07 332.09%
DY 0.00 0.00 0.00 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