[SMCAP] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 53.65%
YoY- 29.04%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 327,324 380,446 307,556 347,828 375,222 346,394 296,560 1.65%
PBT -3,518 16,512 -9,768 -3,890 -1,676 -29,332 12,484 -
Tax -1,848 -1,734 322 -1,474 -1,222 -1,128 -1,354 5.31%
NP -5,366 14,778 -9,446 -5,364 -2,898 -30,460 11,130 -
-
NP to SH -5,364 14,748 -9,290 -4,774 -6,728 -28,896 10,362 -
-
Tax Rate - 10.50% - - - - 10.85% -
Total Cost 332,690 365,668 317,002 353,192 378,120 376,854 285,430 2.58%
-
Net Worth 88,517 55,532 73,458 86,920 89,706 81,512 100,038 -2.01%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 88,517 55,532 73,458 86,920 89,706 81,512 100,038 -2.01%
NOSH 55,527 55,532 55,562 55,511 55,511 55,526 55,530 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -1.64% 3.88% -3.07% -1.54% -0.77% -8.79% 3.75% -
ROE -6.06% 26.56% -12.65% -5.49% -7.50% -35.45% 10.36% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 589.48 685.09 553.53 626.59 675.94 623.84 534.05 1.65%
EPS -9.66 26.56 -16.72 -8.60 -12.12 -52.04 18.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5941 1.00 1.3221 1.5658 1.616 1.468 1.8015 -2.01%
Adjusted Per Share Value based on latest NOSH - 55,294
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 75.41 87.65 70.85 80.13 86.44 79.80 68.32 1.65%
EPS -1.24 3.40 -2.14 -1.10 -1.55 -6.66 2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.1279 0.1692 0.2002 0.2067 0.1878 0.2305 -2.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.56 0.73 0.45 0.55 0.57 0.97 4.66 -
P/RPS 0.09 0.11 0.08 0.09 0.08 0.16 0.87 -31.46%
P/EPS -5.80 2.75 -2.69 -6.40 -4.70 -1.86 24.97 -
EY -17.25 36.38 -37.16 -15.64 -21.26 -53.65 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.73 0.34 0.35 0.35 0.66 2.59 -28.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 30/08/10 28/08/09 28/08/08 27/08/07 18/08/06 -
Price 0.51 0.65 0.54 0.62 0.54 0.94 2.92 -
P/RPS 0.09 0.09 0.10 0.10 0.08 0.15 0.55 -26.02%
P/EPS -5.28 2.45 -3.23 -7.21 -4.46 -1.81 15.65 -
EY -18.94 40.86 -30.96 -13.87 -22.44 -55.36 6.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.65 0.41 0.40 0.33 0.64 1.62 -23.66%

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