[SMISCOR] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -43.11%
YoY- 390.59%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 16,301 21,457 17,886 19,394 17,784 16,725 16,348 -0.04%
PBT 1,265 351 206 572 -146 363 1,130 1.89%
Tax -159 -467 -17 -195 -183 -189 -273 -8.60%
NP 1,106 -116 189 377 -329 174 857 4.33%
-
NP to SH 1,106 -116 189 417 85 36 857 4.33%
-
Tax Rate 12.57% 133.05% 8.25% 34.09% - 52.07% 24.16% -
Total Cost 15,195 21,573 17,697 19,017 18,113 16,551 15,491 -0.32%
-
Net Worth 62,106 62,907 62,413 65,464 63,526 13,569 68,108 -1.52%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 62,106 62,907 62,413 65,464 63,526 13,569 68,108 -1.52%
NOSH 42,538 44,615 43,953 44,838 44,736 9,230 45,105 -0.97%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.78% -0.54% 1.06% 1.94% -1.85% 1.04% 5.24% -
ROE 1.78% -0.18% 0.30% 0.64% 0.13% 0.27% 1.26% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 38.32 48.09 40.69 43.25 39.75 181.19 36.24 0.93%
EPS 2.60 -0.26 0.43 0.93 0.19 0.39 1.90 5.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.41 1.42 1.46 1.42 1.47 1.51 -0.55%
Adjusted Per Share Value based on latest NOSH - 44,838
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 36.39 47.90 39.92 43.29 39.70 37.33 36.49 -0.04%
EPS 2.47 -0.26 0.42 0.93 0.19 0.08 1.91 4.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3863 1.4042 1.3932 1.4613 1.418 0.3029 1.5203 -1.52%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.59 0.38 0.58 0.49 0.49 0.87 1.16 -
P/RPS 1.54 0.79 1.43 1.13 1.23 0.48 3.20 -11.46%
P/EPS 22.69 -146.15 134.88 52.69 257.89 223.08 61.05 -15.19%
EY 4.41 -0.68 0.74 1.90 0.39 0.45 1.64 17.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.27 0.41 0.34 0.35 0.59 0.77 -10.33%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 24/08/07 18/08/06 26/08/05 27/08/04 17/09/03 -
Price 0.52 0.38 0.51 0.45 0.45 0.75 1.15 -
P/RPS 1.36 0.79 1.25 1.04 1.13 0.41 3.17 -13.14%
P/EPS 20.00 -146.15 118.60 48.39 236.84 192.31 60.53 -16.83%
EY 5.00 -0.68 0.84 2.07 0.42 0.52 1.65 20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.36 0.31 0.32 0.51 0.76 -11.69%

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