[SMCAP] QoQ TTM Result on 31-Oct-2002 [#3]

Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -6.82%
YoY- -1002.42%
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 299,004 286,099 289,297 301,678 301,840 306,218 312,978 -3.00%
PBT 3,293 -5,132 -3,128 -11,733 -10,729 -6,805 -3,192 -
Tax 354 1,150 -1,801 -964 -1,157 -915 -602 -
NP 3,647 -3,982 -4,929 -12,697 -11,886 -7,720 -3,794 -
-
NP to SH 3,647 -3,982 -4,929 -12,697 -11,886 -7,720 -3,794 -
-
Tax Rate -10.75% - - - - - - -
Total Cost 295,357 290,081 294,226 314,375 313,726 313,938 316,772 -4.57%
-
Net Worth 80,807 77,140 88,980 85,354 88,447 92,353 78,158 2.25%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 80,807 77,140 88,980 85,354 88,447 92,353 78,158 2.25%
NOSH 50,504 50,418 50,556 50,505 50,541 50,466 42,944 11.44%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 1.22% -1.39% -1.70% -4.21% -3.94% -2.52% -1.21% -
ROE 4.51% -5.16% -5.54% -14.88% -13.44% -8.36% -4.85% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 592.03 567.44 572.22 597.31 597.21 606.78 728.80 -12.97%
EPS 7.22 -7.90 -9.75 -25.14 -23.52 -15.30 -8.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.53 1.76 1.69 1.75 1.83 1.82 -8.25%
Adjusted Per Share Value based on latest NOSH - 50,505
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 68.88 65.91 66.65 69.50 69.54 70.55 72.10 -3.00%
EPS 0.84 -0.92 -1.14 -2.93 -2.74 -1.78 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1862 0.1777 0.205 0.1966 0.2038 0.2128 0.1801 2.25%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.42 1.39 1.52 2.45 1.37 1.61 2.13 -
P/RPS 0.24 0.24 0.27 0.41 0.23 0.27 0.29 -11.88%
P/EPS 19.66 -17.60 -15.59 -9.75 -5.83 -10.52 -24.11 -
EY 5.09 -5.68 -6.41 -10.26 -17.17 -9.50 -4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.91 0.86 1.45 0.78 0.88 1.17 -16.71%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 29/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.36 1.50 1.32 1.32 1.59 1.12 1.83 -
P/RPS 0.23 0.26 0.23 0.22 0.27 0.18 0.25 -5.42%
P/EPS 18.83 -18.99 -13.54 -5.25 -6.76 -7.32 -20.71 -
EY 5.31 -5.27 -7.39 -19.05 -14.79 -13.66 -4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.98 0.75 0.78 0.91 0.61 1.01 -10.88%

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