[SMCAP] YoY Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Quarter Result
Revenue	101,102	111,145	94,331	96,706	87,581	88,352	106,629	-0.88%
YoY %	-9.04%	17.82%	-2.46%	10.42%	-0.87%	-17.14%	-	-
Horiz. %	94.82%	104.24%	88.47%	90.69%	82.14%	82.86%	100.00%	-
PBT	2,190	2,206	958	6,691	6,231	-772	60	82.08%
YoY %	-0.73%	130.27%	-85.68%	7.38%	907.12%	-1,386.67%	-	-
Horiz. %	3,650.00%	3,676.67%	1,596.67%	11,151.67%	10,385.00%	-1,286.67%	100.00%	-
Tax	-1,259	-396	-261	-2,767	-630	-481	441	-
YoY %	-217.93%	-51.72%	90.57%	-339.21%	-30.98%	-209.07%	-	-
Horiz. %	-285.49%	-89.80%	-59.18%	-627.44%	-142.86%	-109.07%	100.00%	-
NP	931	1,810	697	3,924	5,601	-1,253	501	10.87%
YoY %	-48.56%	159.68%	-82.24%	-29.94%	547.01%	-350.10%	-	-
Horiz. %	185.83%	361.28%	139.12%	783.23%	1,117.96%	-250.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	462	1,704	553	3,956	5,693	-3,429	536	-2.44%
YoY %	-72.89%	208.14%	-86.02%	-30.51%	266.03%	-739.74%	-	-
Horiz. %	86.19%	317.91%	103.17%	738.06%	1,062.13%	-639.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	57.49%	17.95%	27.24%	41.35%	10.11%	-	-735.00%	-
YoY %	220.28%	-34.10%	-34.12%	309.00%	0.00%	-	-	-
Horiz. %	-7.82%	-2.44%	-3.71%	-5.63%	-1.38%	-	100.00%	-
Total Cost	100,171	109,335	93,634	92,782	81,980	89,605	106,128	-0.95%
YoY %	-8.38%	16.77%	0.92%	13.18%	-8.51%	-15.57%	-	-
Horiz. %	94.39%	103.02%	88.23%	87.42%	77.25%	84.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	94,966	162,298	88,701	55,536	79,235	83,061	89,694	0.95%
YoY %	-41.49%	82.97%	59.72%	-29.91%	-4.61%	-7.40%	-	-
Horiz. %	105.88%	180.95%	98.89%	61.92%	88.34%	92.60%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	94,966	162,298	88,701	55,536	79,235	83,061	89,694	0.95%
YoY %	-41.49%	82.97%	59.72%	-29.91%	-4.61%	-7.40%	-	-
Horiz. %	105.88%	180.95%	98.89%	61.92%	88.34%	92.60%	100.00%	-
NOSH	61,083	61,083	55,300	55,536	55,541	55,485	55,257	1.68%
YoY %	0.00%	10.46%	-0.42%	-0.01%	0.10%	0.41%	-	-
Horiz. %	110.54%	110.54%	100.08%	100.50%	100.51%	100.41%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	0.92%	1.63%	0.74%	4.06%	6.40%	-1.42%	0.47%	-
YoY %	-43.56%	120.27%	-81.77%	-36.56%	550.70%	-402.13%	-	-
Horiz. %	195.74%	346.81%	157.45%	863.83%	1,361.70%	-302.13%	100.00%	-
ROE	0.49%	1.05%	0.62%	7.12%	7.18%	-4.13%	0.60%	-
YoY %	-53.33%	69.35%	-91.29%	-0.84%	273.85%	-788.33%	-	-
Horiz. %	81.67%	175.00%	103.33%	1,186.67%	1,196.67%	-688.33%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	165.52	181.96	170.58	174.13	157.69	159.23	192.97	-2.52%
YoY %	-9.03%	6.67%	-2.04%	10.43%	-0.97%	-17.48%	-	-
Horiz. %	85.77%	94.29%	88.40%	90.24%	81.72%	82.52%	100.00%	-
EPS	0.76	2.87	1.00	7.12	10.25	-6.18	0.97	-3.98%
YoY %	-73.52%	187.00%	-85.96%	-30.54%	265.86%	-737.11%	-	-
Horiz. %	78.35%	295.88%	103.09%	734.02%	1,056.70%	-637.11%	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	1.5547	2.657	1.604	1.00	1.4266	1.497	1.6232	-0.71%
YoY %	-41.49%	65.65%	60.40%	-29.90%	-4.70%	-7.77%	-	-
Horiz. %	95.78%	163.69%	98.82%	61.61%	87.89%	92.23%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 55,536
RPS	23.29	25.61	21.73	22.28	20.18	20.35	24.57	-0.88%
YoY %	-9.06%	17.86%	-2.47%	10.41%	-0.84%	-17.18%	-	-
Horiz. %	94.79%	104.23%	88.44%	90.68%	82.13%	82.82%	100.00%	-
EPS	0.11	0.39	0.13	0.91	1.31	-0.79	0.12	-1.43%
YoY %	-71.79%	200.00%	-85.71%	-30.53%	265.82%	-758.33%	-	-
Horiz. %	91.67%	325.00%	108.33%	758.33%	1,091.67%	-658.33%	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	0.2188	0.3739	0.2043	0.1279	0.1825	0.1914	0.2066	0.96%
YoY %	-41.48%	83.02%	59.73%	-29.92%	-4.65%	-7.36%	-	-
Horiz. %	105.91%	180.98%	98.89%	61.91%	88.33%	92.64%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	0.795	0.585	0.49	0.625	0.53	0.61	0.54	-
P/RPS	0.48	0.32	0.29	0.36	0.34	0.38	0.28	9.39%
YoY %	50.00%	10.34%	-19.44%	5.88%	-10.53%	35.71%	-	-
Horiz. %	171.43%	114.29%	103.57%	128.57%	121.43%	135.71%	100.00%	-
P/EPS	105.11	20.97	49.00	8.77	5.17	-9.87	55.67	11.16%
YoY %	401.24%	-57.20%	458.72%	69.63%	152.38%	-117.73%	-	-
Horiz. %	188.81%	37.67%	88.02%	15.75%	9.29%	-17.73%	100.00%	-
EY	0.95	4.77	2.04	11.40	19.34	-10.13	1.80	-10.09%
YoY %	-80.08%	133.82%	-82.11%	-41.05%	290.92%	-662.78%	-	-
Horiz. %	52.78%	265.00%	113.33%	633.33%	1,074.44%	-562.78%	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	0.51	0.22	0.31	0.63	0.37	0.41	0.33	7.52%
YoY %	131.82%	-29.03%	-50.79%	70.27%	-9.76%	24.24%	-	-
Horiz. %	154.55%	66.67%	93.94%	190.91%	112.12%	124.24%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/14	29/11/13	28/11/12	24/11/11	26/11/10	30/11/09	24/11/08	-
Price	0.70	0.595	0.50	0.84	0.55	0.56	0.43	-
P/RPS	0.42	0.33	0.29	0.48	0.35	0.35	0.22	11.37%
YoY %	27.27%	13.79%	-39.58%	37.14%	0.00%	59.09%	-	-
Horiz. %	190.91%	150.00%	131.82%	218.18%	159.09%	159.09%	100.00%	-
P/EPS	92.55	21.33	50.00	11.79	5.37	-9.06	44.33	13.04%
YoY %	333.90%	-57.34%	324.09%	119.55%	159.27%	-120.44%	-	-
Horiz. %	208.78%	48.12%	112.79%	26.60%	12.11%	-20.44%	100.00%	-
EY	1.08	4.69	2.00	8.48	18.64	-11.04	2.26	-11.57%
YoY %	-76.97%	134.50%	-76.42%	-54.51%	268.84%	-588.50%	-	-
Horiz. %	47.79%	207.52%	88.50%	375.22%	824.78%	-488.50%	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	0.45	0.22	0.31	0.84	0.39	0.37	0.26	9.56%
YoY %	104.55%	-29.03%	-63.10%	115.38%	5.41%	42.31%	-	-
Horiz. %	173.08%	84.62%	119.23%	323.08%	150.00%	142.31%	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