[SMISCOR] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 12.92%
YoY- -50.14%
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 100,833 102,300 107,511 110,978 97,472 87,822 81,591 3.58%
PBT -4,022 -397 2,604 4,676 7,715 3,727 4,307 -
Tax 140 -298 -1,128 -1,717 -2,815 -1,759 -1,944 -
NP -3,882 -695 1,476 2,959 4,900 1,968 2,363 -
-
NP to SH -2,995 -1,027 849 2,080 4,172 1,890 1,736 -
-
Tax Rate - - 43.32% 36.72% 36.49% 47.20% 45.14% -
Total Cost 104,715 102,995 106,035 108,019 92,572 85,854 79,228 4.75%
-
Net Worth 59,875 70,869 73,131 72,567 71,785 69,609 71,382 -2.88%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 59,875 70,869 73,131 72,567 71,785 69,609 71,382 -2.88%
NOSH 44,800 44,800 42,029 42,190 42,226 42,187 42,238 0.98%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -3.85% -0.68% 1.37% 2.67% 5.03% 2.24% 2.90% -
ROE -5.00% -1.45% 1.16% 2.87% 5.81% 2.72% 2.43% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 239.13 242.51 255.80 263.04 230.83 208.17 193.17 3.61%
EPS -7.10 -2.43 2.02 4.93 9.88 4.48 4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.68 1.74 1.72 1.70 1.65 1.69 -2.85%
Adjusted Per Share Value based on latest NOSH - 42,499
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 225.07 228.35 239.98 247.72 217.57 196.03 182.12 3.58%
EPS -6.69 -2.29 1.90 4.64 9.31 4.22 3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3365 1.5819 1.6324 1.6198 1.6024 1.5538 1.5934 -2.88%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.57 0.60 0.71 0.87 0.605 0.43 0.49 -
P/RPS 0.24 0.25 0.28 0.33 0.26 0.21 0.25 -0.67%
P/EPS -8.02 -24.64 35.15 17.65 6.12 9.60 11.92 -
EY -12.46 -4.06 2.85 5.67 16.33 10.42 8.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.41 0.51 0.36 0.26 0.29 5.50%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 26/11/15 20/11/14 19/11/13 28/11/12 30/01/12 -
Price 0.575 0.63 0.77 0.755 0.63 0.50 0.53 -
P/RPS 0.24 0.26 0.30 0.29 0.27 0.24 0.27 -1.94%
P/EPS -8.10 -25.88 38.12 15.31 6.38 11.16 12.90 -
EY -12.35 -3.86 2.62 6.53 15.68 8.96 7.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.44 0.44 0.37 0.30 0.31 4.33%

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