[SMI] QoQ TTM Result on 30-Sep-2008 [#3]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -63.03%
YoY- -63.22%
Quarter Report
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 131,280 157,936 176,198 192,973 218,135 216,809 207,604 -26.34%
PBT 9,546 7,548 7,642 7,829 12,248 9,284 14,455 -24.18%
Tax -2,125 -3,358 -3,728 -5,585 -6,159 -5,175 -5,096 -44.21%
NP 7,421 4,190 3,914 2,244 6,089 4,109 9,359 -14.34%
-
NP to SH 7,878 4,659 4,404 2,224 6,015 4,041 9,285 -10.38%
-
Tax Rate 22.26% 44.49% 48.78% 71.34% 50.29% 55.74% 35.25% -
Total Cost 123,859 153,746 172,284 190,729 212,046 212,700 198,245 -26.93%
-
Net Worth 180,268 177,794 174,695 173,249 176,656 178,057 170,605 3.74%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 180,268 177,794 174,695 173,249 176,656 178,057 170,605 3.74%
NOSH 209,614 214,210 210,476 206,250 210,305 217,142 208,055 0.49%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.65% 2.65% 2.22% 1.16% 2.79% 1.90% 4.51% -
ROE 4.37% 2.62% 2.52% 1.28% 3.40% 2.27% 5.44% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 62.63 73.73 83.71 93.56 103.72 99.85 99.78 -26.71%
EPS 3.76 2.17 2.09 1.08 2.86 1.86 4.46 -10.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.83 0.84 0.84 0.82 0.82 3.22%
Adjusted Per Share Value based on latest NOSH - 206,250
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 62.53 75.23 83.93 91.92 103.90 103.27 98.89 -26.35%
EPS 3.75 2.22 2.10 1.06 2.87 1.92 4.42 -10.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8587 0.8469 0.8321 0.8252 0.8415 0.8481 0.8126 3.75%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.19 0.12 0.10 0.17 0.19 0.22 0.31 -
P/RPS 0.30 0.16 0.12 0.18 0.18 0.22 0.31 -2.16%
P/EPS 5.06 5.52 4.78 15.77 6.64 11.82 6.95 -19.08%
EY 19.78 18.12 20.92 6.34 15.05 8.46 14.40 23.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.14 0.12 0.20 0.23 0.27 0.38 -30.55%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 25/02/09 27/11/08 29/08/08 29/05/08 28/02/08 -
Price 0.19 0.17 0.12 0.11 0.20 0.21 0.22 -
P/RPS 0.30 0.23 0.14 0.12 0.19 0.21 0.22 22.99%
P/EPS 5.06 7.82 5.74 10.20 6.99 11.28 4.93 1.75%
EY 19.78 12.79 17.44 9.80 14.30 8.86 20.29 -1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.14 0.13 0.24 0.26 0.27 -12.77%

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