[SMISCOR] YoY Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	36,304	35,431	38,521	33,333	31,354	24,998	25,393	6.13%
YoY %	2.46%	-8.02%	15.56%	6.31%	25.43%	-1.56%	-	-
Horiz. %	142.97%	139.53%	151.70%	131.27%	123.47%	98.44%	100.00%	-
PBT	736	623	1,914	2,914	2,086	1,603	3,110	-21.33%
YoY %	18.14%	-67.45%	-34.32%	39.69%	30.13%	-48.46%	-	-
Horiz. %	23.67%	20.03%	61.54%	93.70%	67.07%	51.54%	100.00%	-
Tax	-380	-517	-740	-1,036	-746	-664	-491	-4.17%
YoY %	26.50%	30.14%	28.57%	-38.87%	-12.35%	-35.23%	-	-
Horiz. %	77.39%	105.30%	150.71%	211.00%	151.93%	135.23%	100.00%	-
NP	356	106	1,174	1,878	1,340	939	2,619	-28.27%
YoY %	235.85%	-90.97%	-37.49%	40.15%	42.71%	-64.15%	-	-
Horiz. %	13.59%	4.05%	44.83%	71.71%	51.16%	35.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	188	-81	873	1,642	1,401	847	1,647	-30.32%
YoY %	332.10%	-109.28%	-46.83%	17.20%	65.41%	-48.57%	-	-
Horiz. %	11.41%	-4.92%	53.01%	99.70%	85.06%	51.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	51.63%	82.99%	38.66%	35.55%	35.76%	41.42%	15.79%	-
YoY %	-37.79%	114.67%	8.75%	-0.59%	-13.66%	162.32%	-	-
Horiz. %	326.98%	525.59%	244.84%	225.14%	226.47%	262.32%	100.00%	-
Total Cost	35,948	35,325	37,347	31,455	30,014	24,059	22,774	7.89%
YoY %	1.76%	-5.41%	18.73%	4.80%	24.75%	5.64%	-	-
Horiz. %	157.85%	155.11%	163.99%	138.12%	131.79%	105.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,186	75,031	72,539	70,069	70,049	71,147	67,319	0.69%
YoY %	-6.46%	3.44%	3.53%	0.03%	-1.54%	5.69%	-	-
Horiz. %	104.26%	111.46%	107.75%	104.09%	104.06%	105.69%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	70,186	75,031	72,539	70,069	70,049	71,147	67,319	0.69%
YoY %	-6.46%	3.44%	3.53%	0.03%	-1.54%	5.69%	-	-
Horiz. %	104.26%	111.46%	107.75%	104.09%	104.06%	105.69%	100.00%	-
NOSH	41,777	42,631	42,173	42,210	42,198	42,350	42,339	-0.22%
YoY %	-2.00%	1.09%	-0.09%	0.03%	-0.36%	0.03%	-	-
Horiz. %	98.67%	100.69%	99.61%	99.70%	99.67%	100.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	0.98%	0.30%	3.05%	5.63%	4.27%	3.76%	10.31%	-
YoY %	226.67%	-90.16%	-45.83%	31.85%	13.56%	-63.53%	-	-
Horiz. %	9.51%	2.91%	29.58%	54.61%	41.42%	36.47%	100.00%	-
ROE	0.27%	-0.11%	1.20%	2.34%	2.00%	1.19%	2.45%	-
YoY %	345.45%	-109.17%	-48.72%	17.00%	68.07%	-51.43%	-	-
Horiz. %	11.02%	-4.49%	48.98%	95.51%	81.63%	48.57%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	86.90	83.11	91.34	78.97	74.30	59.03	59.97	6.37%
YoY %	4.56%	-9.01%	15.66%	6.29%	25.87%	-1.57%	-	-
Horiz. %	144.91%	138.59%	152.31%	131.68%	123.90%	98.43%	100.00%	-
EPS	0.45	-0.19	2.07	3.89	3.32	2.00	3.89	-30.17%
YoY %	336.84%	-109.18%	-46.79%	17.17%	66.00%	-48.59%	-	-
Horiz. %	11.57%	-4.88%	53.21%	100.00%	85.35%	51.41%	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	1.68	1.76	1.72	1.66	1.66	1.68	1.59	0.92%
YoY %	-4.55%	2.33%	3.61%	0.00%	-1.19%	5.66%	-	-
Horiz. %	105.66%	110.69%	108.18%	104.40%	104.40%	105.66%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 42,210
RPS	86.00	83.93	91.25	78.96	74.28	59.22	60.15	6.13%
YoY %	2.47%	-8.02%	15.56%	6.30%	25.43%	-1.55%	-	-
Horiz. %	142.98%	139.53%	151.70%	131.27%	123.49%	98.45%	100.00%	-
EPS	0.45	-0.19	2.07	3.89	3.32	2.01	3.90	-30.20%
YoY %	336.84%	-109.18%	-46.79%	17.17%	65.17%	-48.46%	-	-
Horiz. %	11.54%	-4.87%	53.08%	99.74%	85.13%	51.54%	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	1.6627	1.7775	1.7184	1.6599	1.6595	1.6855	1.5948	0.69%
YoY %	-6.46%	3.44%	3.52%	0.02%	-1.54%	5.69%	-	-
Horiz. %	104.26%	111.46%	107.75%	104.08%	104.06%	105.69%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.705	0.71	0.795	0.55	0.41	0.705	0.58	-
P/RPS	0.81	0.85	0.87	0.70	0.55	1.19	0.97	-2.95%
YoY %	-4.71%	-2.30%	24.29%	27.27%	-53.78%	22.68%	-	-
Horiz. %	83.51%	87.63%	89.69%	72.16%	56.70%	122.68%	100.00%	-
P/EPS	156.67	-373.68	38.41	14.14	12.35	35.25	14.91	47.94%
YoY %	141.93%	-1,072.87%	171.64%	14.49%	-64.96%	136.42%	-	-
Horiz. %	1,050.77%	-2,506.24%	257.61%	94.84%	82.83%	236.42%	100.00%	-
EY	0.64	-0.27	2.60	7.07	8.10	2.84	6.71	-32.38%
YoY %	337.04%	-110.38%	-63.22%	-12.72%	185.21%	-57.68%	-	-
Horiz. %	9.54%	-4.02%	38.75%	105.37%	120.72%	42.32%	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	0.42	0.40	0.46	0.33	0.25	0.42	0.36	2.60%
YoY %	5.00%	-13.04%	39.39%	32.00%	-40.48%	16.67%	-	-
Horiz. %	116.67%	111.11%	127.78%	91.67%	69.44%	116.67%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/08/16	26/08/15	27/08/14	14/08/13	29/08/12	25/08/11	24/08/10	-
Price	0.65	0.765	0.86	0.47	0.45	0.54	0.55	-
P/RPS	0.75	0.92	0.94	0.60	0.61	0.91	0.92	-3.34%
YoY %	-18.48%	-2.13%	56.67%	-1.64%	-32.97%	-1.09%	-	-
Horiz. %	81.52%	100.00%	102.17%	65.22%	66.30%	98.91%	100.00%	-
P/EPS	144.44	-402.63	41.55	12.08	13.55	27.00	14.14	47.24%
YoY %	135.87%	-1,069.03%	243.96%	-10.85%	-49.81%	90.95%	-	-
Horiz. %	1,021.50%	-2,847.45%	293.85%	85.43%	95.83%	190.95%	100.00%	-
EY	0.69	-0.25	2.41	8.28	7.38	3.70	7.07	-32.12%
YoY %	376.00%	-110.37%	-70.89%	12.20%	99.46%	-47.67%	-	-
Horiz. %	9.76%	-3.54%	34.09%	117.11%	104.38%	52.33%	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	0.39	0.43	0.50	0.28	0.27	0.32	0.35	1.81%
YoY %	-9.30%	-14.00%	78.57%	3.70%	-15.62%	-8.57%	-	-
Horiz. %	111.43%	122.86%	142.86%	80.00%	77.14%	91.43%	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