[SMISCOR] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -365.17%
YoY- -165.62%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 70,818 63,960 67,447 68,955 77,144 80,640 78,850 -6.89%
PBT -337 -2,700 -1,960 -1,594 655 2,039 2,619 -
Tax -707 -541 -629 -807 -1,136 -589 -668 3.84%
NP -1,044 -3,241 -2,589 -2,401 -481 1,450 1,951 -
-
NP to SH -898 -2,493 -1,583 -1,355 511 2,030 2,397 -
-
Tax Rate - - - - 173.44% 28.89% 25.51% -
Total Cost 71,862 67,201 70,036 71,356 77,625 79,190 76,899 -4.40%
-
Net Worth 62,441 61,547 62,413 62,846 64,145 66,183 65,464 -3.09%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 62,441 61,547 62,413 62,846 64,145 66,183 65,464 -3.09%
NOSH 43,972 43,650 43,953 44,257 44,545 44,718 44,838 -1.28%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -1.47% -5.07% -3.84% -3.48% -0.62% 1.80% 2.47% -
ROE -1.44% -4.05% -2.54% -2.16% 0.80% 3.07% 3.66% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 161.05 146.53 153.45 155.80 173.18 180.33 175.85 -5.67%
EPS -2.04 -5.71 -3.60 -3.06 1.15 4.54 5.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.41 1.42 1.42 1.44 1.48 1.46 -1.82%
Adjusted Per Share Value based on latest NOSH - 44,257
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 158.08 142.77 150.55 153.92 172.20 180.00 176.00 -6.89%
EPS -2.00 -5.56 -3.53 -3.02 1.14 4.53 5.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3938 1.3738 1.3932 1.4028 1.4318 1.4773 1.4613 -3.09%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.47 0.50 0.58 0.50 0.51 0.43 0.49 -
P/RPS 0.29 0.34 0.38 0.32 0.29 0.24 0.28 2.36%
P/EPS -23.01 -8.75 -16.10 -16.33 44.46 9.47 9.17 -
EY -4.35 -11.42 -6.21 -6.12 2.25 10.56 10.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.41 0.35 0.35 0.29 0.34 -1.96%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 26/11/07 24/08/07 22/05/07 27/02/07 24/11/06 18/08/06 -
Price 0.43 0.49 0.51 0.60 0.56 0.53 0.45 -
P/RPS 0.27 0.33 0.33 0.39 0.32 0.29 0.26 2.54%
P/EPS -21.06 -8.58 -14.16 -19.60 48.82 11.68 8.42 -
EY -4.75 -11.66 -7.06 -5.10 2.05 8.57 11.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.36 0.42 0.39 0.36 0.31 -2.15%

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