[SMCAP] YoY Annualized Quarter Result on 30-Apr-2002 [#1]

Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- -2.66%
YoY- -148.31%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 30/04/04 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 300,384 340,348 367,864 274,860 301,900 295,056 0 -100.00%
PBT 20,788 28,304 -27,756 -3,848 10,604 8,068 0 -100.00%
Tax -1,732 -6,628 2,644 3,848 -2,540 172 0 -100.00%
NP 19,056 21,676 -25,112 0 8,064 8,240 0 -100.00%
-
NP to SH 20,296 21,676 -25,112 -3,896 8,064 8,240 0 -100.00%
-
Tax Rate 8.33% 23.42% - - 23.95% -2.13% - -
Total Cost 281,328 318,672 392,976 274,860 293,836 286,816 0 -100.00%
-
Net Worth 103,149 67,231 86,941 92,353 78,935 73,359 0 -100.00%
Dividend
31/03/06 31/03/05 30/04/04 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 30/04/04 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 103,149 67,231 86,941 92,353 78,935 73,359 0 -100.00%
NOSH 55,453 50,550 50,547 50,466 37,058 37,050 37,010 -0.43%
Ratio Analysis
31/03/06 31/03/05 30/04/04 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 6.34% 6.37% -6.83% 0.00% 2.67% 2.79% 0.00% -
ROE 19.68% 32.24% -28.88% -4.22% 10.22% 11.23% 0.00% -
Per Share
31/03/06 31/03/05 30/04/04 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 541.69 673.28 727.76 544.64 814.65 796.36 0.00 -100.00%
EPS 36.60 42.88 -49.68 -7.72 21.76 22.24 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8601 1.33 1.72 1.83 2.13 1.98 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 50,466
31/03/06 31/03/05 30/04/04 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 69.20 78.41 84.75 63.32 69.55 67.97 0.00 -100.00%
EPS 4.68 4.99 -5.79 -0.90 1.86 1.90 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2376 0.1549 0.2003 0.2128 0.1819 0.169 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 30/04/04 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 31/03/06 31/03/05 30/04/04 30/04/02 30/04/01 28/04/00 - -
Price 4.50 0.69 1.09 1.61 0.65 3.42 0.00 -
P/RPS 0.83 0.10 0.15 0.30 0.08 0.43 0.00 -100.00%
P/EPS 12.30 1.61 -2.19 -20.85 2.99 15.38 0.00 -100.00%
EY 8.13 62.14 -45.58 -4.80 33.48 6.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 0.52 0.63 0.88 0.31 1.73 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 30/04/04 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 13/06/06 24/05/05 29/06/04 28/06/02 29/06/01 29/06/00 - -
Price 4.78 0.69 0.89 1.12 0.69 2.40 0.00 -
P/RPS 0.88 0.10 0.12 0.21 0.08 0.30 0.00 -100.00%
P/EPS 13.06 1.61 -1.79 -14.51 3.17 10.79 0.00 -100.00%
EY 7.66 62.14 -55.82 -6.89 31.54 9.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 0.52 0.52 0.61 0.32 1.21 0.00 -100.00%

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