[SMCAP] YoY Cumulative Quarter Result on 31-Oct-2003 [#3]

Announcement Date
29-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 114.09%
YoY- 176.98%
View:
Show?
Cumulative Result
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 227,128 270,091 278,606 238,444 215,241 226,541 226,562 0.04%
PBT -427 24,277 -34,101 8,325 -8,112 428 4,285 -
Tax -338 -1,296 1,300 -2,247 216 -358 -200 9.27%
NP -765 22,981 -32,801 6,078 -7,896 70 4,085 -
-
NP to SH 119 19,032 -32,801 6,078 -7,896 70 4,085 -44.98%
-
Tax Rate - 5.34% - 26.99% - 83.64% 4.67% -
Total Cost 227,893 247,110 311,407 232,366 223,137 226,471 222,477 0.40%
-
Net Worth 96,985 80,345 62,660 85,385 85,375 85,866 75,181 4.39%
Dividend
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 96,985 80,345 62,660 85,385 85,375 85,866 75,181 4.39%
NOSH 56,666 50,531 50,533 50,523 50,518 46,666 37,035 7.45%
Ratio Analysis
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -0.34% 8.51% -11.77% 2.55% -3.67% 0.03% 1.80% -
ROE 0.12% 23.69% -52.35% 7.12% -9.25% 0.08% 5.43% -
Per Share
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 400.81 534.50 551.33 471.94 426.07 485.45 611.75 -6.89%
EPS 0.21 37.66 -64.91 12.03 -15.63 0.15 11.03 -48.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7115 1.59 1.24 1.69 1.69 1.84 2.03 -2.84%
Adjusted Per Share Value based on latest NOSH - 50,514
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 52.33 62.22 64.19 54.93 49.59 52.19 52.20 0.04%
EPS 0.03 4.38 -7.56 1.40 -1.82 0.02 0.94 -44.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2234 0.1851 0.1444 0.1967 0.1967 0.1978 0.1732 4.39%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/09/06 30/09/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.10 0.82 0.73 1.49 2.45 2.01 1.80 -
P/RPS 0.27 0.15 0.13 0.32 0.58 0.41 0.29 -1.20%
P/EPS 523.81 2.18 -1.12 12.39 -15.67 1,340.00 16.32 79.70%
EY 0.19 45.93 -88.92 8.07 -6.38 0.07 6.13 -44.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.52 0.59 0.88 1.45 1.09 0.89 -5.41%
Price Multiplier on Announcement Date
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 27/11/06 20/01/06 30/12/04 29/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.08 3.98 0.82 1.39 1.32 3.96 0.85 -
P/RPS 0.27 0.74 0.15 0.29 0.31 0.82 0.14 11.73%
P/EPS 514.29 10.57 -1.26 11.55 -8.45 2,640.00 7.71 103.35%
EY 0.19 9.46 -79.16 8.65 -11.84 0.04 12.98 -51.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 2.50 0.66 0.82 0.78 2.15 0.42 7.09%

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