[SMISCOR] QoQ TTM Result on 30-Sep-2006 [#3]

Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -15.31%
YoY- 124.81%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 67,447 68,955 77,144 80,640 78,850 77,240 72,998 -5.14%
PBT -1,960 -1,594 655 2,039 2,619 1,901 687 -
Tax -629 -807 -1,136 -589 -668 -656 -163 146.63%
NP -2,589 -2,401 -481 1,450 1,951 1,245 524 -
-
NP to SH -1,583 -1,355 511 2,030 2,397 2,065 1,398 -
-
Tax Rate - - 173.44% 28.89% 25.51% 34.51% 23.73% -
Total Cost 70,036 71,356 77,625 79,190 76,899 75,995 72,474 -2.26%
-
Net Worth 62,413 62,846 64,145 66,183 65,464 65,254 61,918 0.53%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 62,413 62,846 64,145 66,183 65,464 65,254 61,918 0.53%
NOSH 43,953 44,257 44,545 44,718 44,838 44,695 44,545 -0.89%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -3.84% -3.48% -0.62% 1.80% 2.47% 1.61% 0.72% -
ROE -2.54% -2.16% 0.80% 3.07% 3.66% 3.16% 2.26% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 153.45 155.80 173.18 180.33 175.85 172.82 163.87 -4.29%
EPS -3.60 -3.06 1.15 4.54 5.35 4.62 3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.42 1.44 1.48 1.46 1.46 1.39 1.43%
Adjusted Per Share Value based on latest NOSH - 44,718
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 150.55 153.92 172.20 180.00 176.00 172.41 162.94 -5.14%
EPS -3.53 -3.02 1.14 4.53 5.35 4.61 3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3932 1.4028 1.4318 1.4773 1.4613 1.4566 1.3821 0.53%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.58 0.50 0.51 0.43 0.49 0.37 0.33 -
P/RPS 0.38 0.32 0.29 0.24 0.28 0.21 0.20 53.58%
P/EPS -16.10 -16.33 44.46 9.47 9.17 8.01 10.52 -
EY -6.21 -6.12 2.25 10.56 10.91 12.49 9.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.35 0.29 0.34 0.25 0.24 43.04%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 22/05/07 27/02/07 24/11/06 18/08/06 22/05/06 24/02/06 -
Price 0.51 0.60 0.56 0.53 0.45 0.40 0.42 -
P/RPS 0.33 0.39 0.32 0.29 0.26 0.23 0.26 17.27%
P/EPS -14.16 -19.60 48.82 11.68 8.42 8.66 13.38 -
EY -7.06 -5.10 2.05 8.57 11.88 11.55 7.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.39 0.36 0.31 0.27 0.30 12.96%

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