[SMISCOR] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.28%
YoY- 120.74%
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 136,400 143,348 147,970 129,962 117,096 108,788 97,493 5.75%
PBT -529 3,472 6,234 10,286 4,969 5,742 11,276 -
Tax -397 -1,504 -2,289 -3,753 -2,345 -2,592 -1,484 -19.71%
NP -926 1,968 3,945 6,533 2,624 3,150 9,792 -
-
NP to SH -1,369 1,132 2,773 5,562 2,520 2,314 7,112 -
-
Tax Rate - 43.32% 36.72% 36.49% 47.19% 45.14% 13.16% -
Total Cost 137,326 141,380 144,025 123,429 114,472 105,637 87,701 7.75%
-
Net Worth 70,869 73,131 72,567 71,785 69,609 71,382 69,058 0.43%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 70,869 73,131 72,567 71,785 69,609 71,382 69,058 0.43%
NOSH 44,800 42,029 42,190 42,226 42,187 42,238 42,366 0.93%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.68% 1.37% 2.67% 5.03% 2.24% 2.90% 10.04% -
ROE -1.93% 1.55% 3.82% 7.75% 3.62% 3.24% 10.30% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 323.35 341.06 350.72 307.77 277.56 257.56 230.12 5.82%
EPS -3.24 2.69 6.57 13.17 5.97 5.48 16.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.74 1.72 1.70 1.65 1.69 1.63 0.50%
Adjusted Per Share Value based on latest NOSH - 42,255
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 304.46 319.97 330.29 290.10 261.38 242.83 217.62 5.75%
EPS -3.06 2.53 6.19 12.42 5.63 5.17 15.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5819 1.6324 1.6198 1.6024 1.5538 1.5934 1.5415 0.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.60 0.71 0.87 0.605 0.43 0.49 0.59 -
P/RPS 0.19 0.21 0.25 0.20 0.15 0.19 0.26 -5.08%
P/EPS -18.48 26.36 13.24 4.59 7.20 8.94 3.51 -
EY -5.41 3.79 7.56 21.77 13.89 11.18 28.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.51 0.36 0.26 0.29 0.36 0.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 20/11/14 19/11/13 28/11/12 30/01/12 25/11/10 -
Price 0.63 0.77 0.755 0.63 0.50 0.53 0.83 -
P/RPS 0.19 0.23 0.22 0.20 0.18 0.21 0.36 -10.09%
P/EPS -19.41 28.59 11.49 4.78 8.37 9.67 4.94 -
EY -5.15 3.50 8.71 20.91 11.95 10.34 20.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.44 0.37 0.30 0.31 0.51 -4.78%

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