[SMCAP] YoY Annualized Quarter Result on 31-Oct-2004 [#3]

Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -133.9%
YoY- -639.67%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 354,204 302,837 360,121 371,474 317,925 286,988 302,054 2.72%
PBT -11,544 -569 32,369 -45,468 11,100 -10,816 570 -
Tax -1,538 -450 -1,728 1,733 -2,996 288 -477 21.87%
NP -13,082 -1,020 30,641 -43,734 8,104 -10,528 93 -
-
NP to SH -13,157 158 25,376 -43,734 8,104 -10,528 93 -
-
Tax Rate - - 5.34% - 26.99% - 83.68% -
Total Cost 367,286 303,857 329,480 415,209 309,821 297,516 301,961 3.36%
-
Net Worth 86,124 96,984 80,345 62,660 85,385 85,375 85,866 0.05%
Dividend
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 86,124 96,984 80,345 62,660 85,385 85,375 85,866 0.05%
NOSH 55,531 56,666 50,531 50,533 50,523 50,518 46,666 2.98%
Ratio Analysis
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin -3.69% -0.34% 8.51% -11.77% 2.55% -3.67% 0.03% -
ROE -15.28% 0.16% 31.58% -69.80% 9.49% -12.33% 0.11% -
Per Share
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 637.84 534.42 712.66 735.11 629.26 568.09 647.26 -0.24%
EPS -23.69 0.28 50.21 -86.55 16.04 -20.84 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5509 1.7115 1.59 1.24 1.69 1.69 1.84 -2.84%
Adjusted Per Share Value based on latest NOSH - 50,532
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 81.60 69.77 82.96 85.58 73.24 66.12 69.59 2.72%
EPS -3.03 0.04 5.85 -10.08 1.87 -2.43 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1984 0.2234 0.1851 0.1444 0.1967 0.1967 0.1978 0.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/09/07 29/09/06 30/09/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.88 1.10 0.82 0.73 1.49 2.45 2.01 -
P/RPS 0.14 0.21 0.12 0.10 0.24 0.43 0.31 -12.56%
P/EPS -3.71 392.86 1.63 -0.84 9.29 -11.76 1,005.00 -
EY -26.92 0.25 61.24 -118.56 10.77 -8.51 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.52 0.59 0.88 1.45 1.09 -10.37%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/11/07 27/11/06 20/01/06 30/12/04 29/12/03 31/12/02 31/12/01 -
Price 0.85 1.08 3.98 0.82 1.39 1.32 3.96 -
P/RPS 0.13 0.20 0.56 0.11 0.22 0.23 0.61 -22.98%
P/EPS -3.59 385.71 7.93 -0.95 8.67 -6.33 1,980.00 -
EY -27.87 0.26 12.62 -105.54 11.54 -15.79 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 2.50 0.66 0.82 0.78 2.15 -20.57%

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