[SMI] QoQ TTM Result on 31-Dec-1999 [#4]

Announcement Date
29-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- -706.33%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 78,990 74,768 56,205 39,631 20,434 0 -100.00%
PBT -22,027 -12,105 -5,555 -3,278 463 0 -100.00%
Tax 22,027 12,863 6,313 4,036 295 0 -100.00%
NP 0 758 758 758 758 0 -
-
NP to SH -24,031 -12,634 -6,877 -4,596 758 0 -100.00%
-
Tax Rate - - - - -63.71% - -
Total Cost 78,990 74,010 55,447 38,873 19,676 0 -100.00%
-
Net Worth 206,521 213,164 215,686 220,205 221,212 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 206,521 213,164 215,686 220,205 221,212 0 -100.00%
NOSH 156,455 155,594 155,170 156,173 154,693 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 0.00% 1.01% 1.35% 1.91% 3.71% 0.00% -
ROE -11.64% -5.93% -3.19% -2.09% 0.34% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 50.49 48.05 36.22 25.38 13.21 0.00 -100.00%
EPS -15.36 -8.12 -4.43 -2.94 0.49 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.37 1.39 1.41 1.43 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 156,173
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 37.63 35.61 26.77 18.88 9.73 0.00 -100.00%
EPS -11.45 -6.02 -3.28 -2.19 0.36 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9837 1.0154 1.0274 1.0489 1.0537 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - -
Price 0.48 0.61 0.87 0.00 0.00 0.00 -
P/RPS 0.95 1.27 2.40 0.00 0.00 0.00 -100.00%
P/EPS -3.13 -7.51 -19.63 0.00 0.00 0.00 -100.00%
EY -32.00 -13.31 -5.09 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.63 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 30/11/00 30/08/00 - - - - -
Price 0.40 0.56 0.00 0.00 0.00 0.00 -
P/RPS 0.79 1.17 0.00 0.00 0.00 0.00 -100.00%
P/EPS -2.60 -6.90 0.00 0.00 0.00 0.00 -100.00%
EY -38.40 -14.50 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.00 0.00 0.00 0.00 -100.00%

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