[SMCAP] QoQ Quarter Result on 30-Sep-2016 [#3]

Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1782.95%
YoY- 176.24%
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 74,196 81,796 76,743 93,262 96,128 89,533 80,058 -4.94%
PBT -5,732 -2,161 -2,985 9,370 967 -486 -10,127 -31.59%
Tax -2,835 -152 -990 6,200 -22 -36 -126 698.50%
NP -8,567 -2,313 -3,975 15,570 945 -522 -10,253 -11.29%
-
NP to SH -8,601 -2,333 -4,025 15,685 833 -520 -10,300 -11.33%
-
Tax Rate - - - -66.17% 2.28% - - -
Total Cost 82,763 84,109 80,718 77,692 95,183 90,055 90,311 -5.65%
-
Net Worth 83,714 92,315 94,648 61,083 61,083 78,858 78,455 4.42%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 83,714 92,315 94,648 61,083 61,083 78,858 78,455 4.42%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,083 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -11.55% -2.83% -5.18% 16.69% 0.98% -0.58% -12.81% -
ROE -10.27% -2.53% -4.25% 25.68% 1.36% -0.66% -13.13% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 121.47 133.91 125.64 152.68 157.37 146.58 131.06 -4.94%
EPS -14.08 -3.82 -6.59 25.68 1.36 -0.85 -16.86 -11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3705 1.5113 1.5495 1.00 1.00 1.291 1.2844 4.42%
Adjusted Per Share Value based on latest NOSH - 61,083
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.09 18.84 17.68 21.49 22.15 20.63 18.44 -4.94%
EPS -1.98 -0.54 -0.93 3.61 0.19 -0.12 -2.37 -11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1929 0.2127 0.2181 0.1407 0.1407 0.1817 0.1807 4.45%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.73 0.765 0.675 0.71 0.675 0.72 0.65 -
P/RPS 0.60 0.57 0.54 0.47 0.43 0.49 0.50 12.93%
P/EPS -5.18 -20.03 -10.24 2.77 49.50 -84.58 -3.85 21.89%
EY -19.29 -4.99 -9.76 36.17 2.02 -1.18 -25.94 -17.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.44 0.71 0.68 0.56 0.51 2.59%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 29/05/17 27/02/17 28/11/16 29/08/16 26/05/16 24/02/16 -
Price 0.60 0.75 0.76 0.655 0.68 0.79 0.81 -
P/RPS 0.49 0.56 0.60 0.43 0.43 0.54 0.62 -14.53%
P/EPS -4.26 -19.64 -11.53 2.55 49.86 -92.80 -4.80 -7.65%
EY -23.47 -5.09 -8.67 39.20 2.01 -1.08 -20.82 8.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.49 0.66 0.68 0.61 0.63 -21.29%

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