[SMISCOR] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 59.14%
YoY- 3.72%
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 129,508 136,096 125,388 162,176 141,928 119,192 111,592 2.51%
PBT -1,944 -1,128 -5,252 6,480 8,076 8,380 6,596 -
Tax -1,024 -2,444 424 -1,096 -2,036 -3,268 -2,460 -13.58%
NP -2,968 -3,572 -4,828 5,384 6,040 5,112 4,136 -
-
NP to SH -4,484 -3,048 -5,152 4,020 3,876 3,900 3,448 -
-
Tax Rate - - - 16.91% 25.21% 39.00% 37.30% -
Total Cost 132,476 139,668 130,216 156,792 135,888 114,080 107,456 3.54%
-
Net Worth 59,871 61,563 71,790 74,741 72,464 69,642 68,875 -2.30%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 59,871 61,563 71,790 74,741 72,464 69,642 68,875 -2.30%
NOSH 44,800 44,800 42,229 42,226 42,130 42,207 42,254 0.97%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -2.29% -2.62% -3.85% 3.32% 4.26% 4.29% 3.71% -
ROE -7.49% -4.95% -7.18% 5.38% 5.35% 5.60% 5.01% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 307.16 322.75 296.92 384.06 336.88 282.39 264.09 2.54%
EPS -10.64 -7.20 -12.20 9.52 9.20 9.24 8.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.46 1.70 1.77 1.72 1.65 1.63 -2.27%
Adjusted Per Share Value based on latest NOSH - 42,226
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 289.08 303.79 279.88 362.00 316.80 266.05 249.09 2.51%
EPS -10.01 -6.80 -11.50 8.97 8.65 8.71 7.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3364 1.3742 1.6025 1.6683 1.6175 1.5545 1.5374 -2.30%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.45 0.63 0.75 0.685 0.665 0.39 0.46 -
P/RPS 0.15 0.20 0.25 0.18 0.20 0.14 0.17 -2.06%
P/EPS -4.23 -8.72 -6.15 7.20 7.23 4.22 5.64 -
EY -23.63 -11.47 -16.27 13.90 13.83 23.69 17.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.44 0.39 0.39 0.24 0.28 2.24%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 24/05/17 27/05/16 27/05/15 27/05/14 30/05/13 30/05/12 -
Price 0.54 0.67 0.74 0.765 0.855 0.545 0.43 -
P/RPS 0.18 0.21 0.25 0.20 0.25 0.19 0.16 1.98%
P/EPS -5.08 -9.27 -6.07 8.04 9.29 5.90 5.27 -
EY -19.69 -10.79 -16.49 12.44 10.76 16.95 18.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.44 0.43 0.50 0.33 0.26 6.52%

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