[SMCAP] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	31/10/04	31/10/03	CAGR
Cumulative Result
Revenue	262,266	294,240	265,653	227,128	270,091	278,606	238,444	1.62%
YoY %	-10.87%	10.76%	16.96%	-15.91%	-3.06%	16.84%	-	-
Horiz. %	109.99%	123.40%	111.41%	95.25%	113.27%	116.84%	100.00%	-
PBT	-2,717	-778	-8,658	-427	24,277	-34,101	8,325	-
YoY %	-249.23%	91.01%	-1,927.63%	-101.76%	171.19%	-509.62%	-	-
Horiz. %	-32.64%	-9.35%	-104.00%	-5.13%	291.62%	-409.62%	100.00%	-
Tax	-1,218	-170	-1,154	-338	-1,296	1,300	-2,247	-9.82%
YoY %	-616.47%	85.27%	-241.42%	73.92%	-199.69%	157.85%	-	-
Horiz. %	54.21%	7.57%	51.36%	15.04%	57.68%	-57.85%	100.00%	-
NP	-3,935	-948	-9,812	-765	22,981	-32,801	6,078	-
YoY %	-315.08%	90.34%	-1,182.61%	-103.33%	170.06%	-639.67%	-	-
Horiz. %	-64.74%	-15.60%	-161.43%	-12.59%	378.10%	-539.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,816	-2,828	-9,868	119	19,032	-32,801	6,078	-
YoY %	-105.66%	71.34%	-8,392.44%	-99.37%	158.02%	-639.67%	-	-
Horiz. %	-95.69%	-46.53%	-162.36%	1.96%	313.13%	-539.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	5.34%	-	26.99%	-
YoY %	-	-	-	-	0.00%	-	-	-
Horiz. %	-	-	-	-	19.79%	-	100.00%	-
Total Cost	266,201	295,188	275,465	227,893	247,110	311,407	232,366	2.32%
YoY %	-9.82%	7.16%	20.87%	-7.78%	-20.65%	34.02%	-	-
Horiz. %	114.56%	127.04%	118.55%	98.08%	106.35%	134.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	83,157	90,184	86,124	96,985	80,345	62,660	85,385	-0.44%
YoY %	-7.79%	4.71%	-11.20%	20.71%	28.22%	-26.61%	-	-
Horiz. %	97.39%	105.62%	100.87%	113.59%	94.10%	73.39%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	31/10/04	31/10/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	31/10/04	31/10/03	CAGR
Equity
Net Worth	83,157	90,184	86,124	96,985	80,345	62,660	85,385	-0.44%
YoY %	-7.79%	4.71%	-11.20%	20.71%	28.22%	-26.61%	-	-
Horiz. %	97.39%	105.62%	100.87%	113.59%	94.10%	73.39%	100.00%	-
NOSH	55,549	55,559	55,531	56,666	50,531	50,533	50,523	1.61%
YoY %	-0.02%	0.05%	-2.00%	12.14%	-0.00%	0.02%	-	-
Horiz. %	109.95%	109.97%	109.91%	112.16%	100.02%	100.02%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	31/10/04	31/10/03	CAGR
Ratio Analysis
NP Margin	-1.50%	-0.32%	-3.69%	-0.34%	8.51%	-11.77%	2.55%	-
YoY %	-368.75%	91.33%	-985.29%	-104.00%	172.30%	-561.57%	-	-
Horiz. %	-58.82%	-12.55%	-144.71%	-13.33%	333.73%	-461.57%	100.00%	-
ROE	-6.99%	-3.14%	-11.46%	0.12%	23.69%	-52.35%	7.12%	-
YoY %	-122.61%	72.60%	-9,650.00%	-99.49%	145.25%	-835.25%	-	-
Horiz. %	-98.17%	-44.10%	-160.96%	1.69%	332.72%	-735.25%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	31/10/04	31/10/03	CAGR
Per Share
RPS	472.13	529.59	478.38	400.81	534.50	551.33	471.94	0.00%
YoY %	-10.85%	10.70%	19.35%	-25.01%	-3.05%	16.82%	-	-
Horiz. %	100.04%	112.22%	101.36%	84.93%	113.26%	116.82%	100.00%	-
EPS	-10.47	-5.09	-17.77	0.21	37.66	-64.91	12.03	-
YoY %	-105.70%	71.36%	-8,561.90%	-99.44%	158.02%	-639.57%	-	-
Horiz. %	-87.03%	-42.31%	-147.71%	1.75%	313.05%	-539.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.497	1.6232	1.5509	1.7115	1.59	1.24	1.69	-2.02%
YoY %	-7.77%	4.66%	-9.38%	7.64%	28.23%	-26.63%	-	-
Horiz. %	88.58%	96.05%	91.77%	101.27%	94.08%	73.37%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	31/10/04	31/10/03	CAGR
Adjusted Per Share Value based on latest NOSH - 55,504
RPS	60.12	67.45	60.89	52.06	61.91	63.86	54.66	1.62%
YoY %	-10.87%	10.77%	16.96%	-15.91%	-3.05%	16.83%	-	-
Horiz. %	109.99%	123.40%	111.40%	95.24%	113.26%	116.83%	100.00%	-
EPS	-1.33	-0.65	-2.26	0.03	4.36	-7.52	1.39	-
YoY %	-104.62%	71.24%	-7,633.33%	-99.31%	157.98%	-641.01%	-	-
Horiz. %	-95.68%	-46.76%	-162.59%	2.16%	313.67%	-541.01%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1906	0.2067	0.1974	0.2223	0.1842	0.1436	0.1957	-0.44%
YoY %	-7.79%	4.71%	-11.20%	20.68%	28.27%	-26.62%	-	-
Horiz. %	97.39%	105.62%	100.87%	113.59%	94.12%	73.38%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	31/10/04	31/10/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	29/10/04	31/10/03	-
Price	0.61	0.54	0.88	1.10	0.82	0.73	1.49	-
P/RPS	0.13	0.10	0.18	0.27	0.15	0.13	0.32	-14.11%
YoY %	30.00%	-44.44%	-33.33%	80.00%	15.38%	-59.38%	-	-
Horiz. %	40.62%	31.25%	56.25%	84.38%	46.88%	40.62%	100.00%	-
P/EPS	-5.83	-10.61	-4.95	523.81	2.18	-1.12	12.39	-
YoY %	45.05%	-114.34%	-100.94%	23,927.98%	294.64%	-109.04%	-	-
Horiz. %	-47.05%	-85.63%	-39.95%	4,227.68%	17.59%	-9.04%	100.00%	-
EY	-17.16	-9.43	-20.19	0.19	45.93	-88.92	8.07	-
YoY %	-81.97%	53.29%	-10,726.32%	-99.59%	151.65%	-1,201.86%	-	-
Horiz. %	-212.64%	-116.85%	-250.19%	2.35%	569.14%	-1,101.86%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.41	0.33	0.57	0.64	0.52	0.59	0.88	-12.10%
YoY %	24.24%	-42.11%	-10.94%	23.08%	-11.86%	-32.95%	-	-
Horiz. %	46.59%	37.50%	64.77%	72.73%	59.09%	67.05%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	31/10/04	31/10/03	CAGR
Price Multiplier on Announcement Date
Date	30/11/09	24/11/08	28/11/07	27/11/06	20/01/06	30/12/04	29/12/03	-
Price	0.56	0.43	0.85	1.08	3.98	0.82	1.39	-
P/RPS	0.12	0.08	0.18	0.27	0.74	0.15	0.29	-13.84%
YoY %	50.00%	-55.56%	-33.33%	-63.51%	393.33%	-48.28%	-	-
Horiz. %	41.38%	27.59%	62.07%	93.10%	255.17%	51.72%	100.00%	-
P/EPS	-5.35	-8.45	-4.78	514.29	10.57	-1.26	11.55	-
YoY %	36.69%	-76.78%	-100.93%	4,765.56%	938.89%	-110.91%	-	-
Horiz. %	-46.32%	-73.16%	-41.39%	4,452.73%	91.52%	-10.91%	100.00%	-
EY	-18.70	-11.84	-20.91	0.19	9.46	-79.16	8.65	-
YoY %	-57.94%	43.38%	-11,105.26%	-97.99%	111.95%	-1,015.14%	-	-
Horiz. %	-216.18%	-136.88%	-241.73%	2.20%	109.36%	-915.14%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.26	0.55	0.63	2.50	0.66	0.82	-12.57%
YoY %	42.31%	-52.73%	-12.70%	-74.80%	278.79%	-19.51%	-	-
Horiz. %	45.12%	31.71%	67.07%	76.83%	304.88%	80.49%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos