[SMCAP] YoY Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Quarter Result
Revenue	63,236	101,102	111,145	94,331	96,706	87,581	88,352	-5.41%
YoY %	-37.45%	-9.04%	17.82%	-2.46%	10.42%	-0.87%	-	-
Horiz. %	71.57%	114.43%	125.80%	106.77%	109.46%	99.13%	100.00%	-
PBT	6,133	2,190	2,206	958	6,691	6,231	-772	-
YoY %	180.05%	-0.73%	130.27%	-85.68%	7.38%	907.12%	-	-
Horiz. %	-794.43%	-283.68%	-285.75%	-124.09%	-866.71%	-807.12%	100.00%	-
Tax	-4,175	-1,259	-396	-261	-2,767	-630	-481	43.33%
YoY %	-231.61%	-217.93%	-51.72%	90.57%	-339.21%	-30.98%	-	-
Horiz. %	867.98%	261.75%	82.33%	54.26%	575.26%	130.98%	100.00%	-
NP	1,958	931	1,810	697	3,924	5,601	-1,253	-
YoY %	110.31%	-48.56%	159.68%	-82.24%	-29.94%	547.01%	-	-
Horiz. %	-156.26%	-74.30%	-144.45%	-55.63%	-313.17%	-447.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,678	462	1,704	553	3,956	5,693	-3,429	-
YoY %	1,129.00%	-72.89%	208.14%	-86.02%	-30.51%	266.03%	-	-
Horiz. %	-165.59%	-13.47%	-49.69%	-16.13%	-115.37%	-166.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	68.07%	57.49%	17.95%	27.24%	41.35%	10.11%	-	-
YoY %	18.40%	220.28%	-34.10%	-34.12%	309.00%	0.00%	-	-
Horiz. %	673.29%	568.64%	177.55%	269.44%	409.00%	100.00%	-	-
Total Cost	61,278	100,171	109,335	93,634	92,782	81,980	89,605	-6.13%
YoY %	-38.83%	-8.38%	16.77%	0.92%	13.18%	-8.51%	-	-
Horiz. %	68.39%	111.79%	122.02%	104.50%	103.55%	91.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	61,083	94,966	162,298	88,701	55,536	79,235	83,061	-4.99%
YoY %	-35.68%	-41.49%	82.97%	59.72%	-29.91%	-4.61%	-	-
Horiz. %	73.54%	114.33%	195.40%	106.79%	66.86%	95.39%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	61,083	94,966	162,298	88,701	55,536	79,235	83,061	-4.99%
YoY %	-35.68%	-41.49%	82.97%	59.72%	-29.91%	-4.61%	-	-
Horiz. %	73.54%	114.33%	195.40%	106.79%	66.86%	95.39%	100.00%	-
NOSH	61,083	61,083	61,083	55,300	55,536	55,541	55,485	1.61%
YoY %	0.00%	0.00%	10.46%	-0.42%	-0.01%	0.10%	-	-
Horiz. %	110.09%	110.09%	110.09%	99.67%	100.09%	100.10%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	3.10%	0.92%	1.63%	0.74%	4.06%	6.40%	-1.42%	-
YoY %	236.96%	-43.56%	120.27%	-81.77%	-36.56%	550.70%	-	-
Horiz. %	-218.31%	-64.79%	-114.79%	-52.11%	-285.92%	-450.70%	100.00%	-
ROE	9.30%	0.49%	1.05%	0.62%	7.12%	7.18%	-4.13%	-
YoY %	1,797.96%	-53.33%	69.35%	-91.29%	-0.84%	273.85%	-	-
Horiz. %	-225.18%	-11.86%	-25.42%	-15.01%	-172.40%	-173.85%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	103.52	165.52	181.96	170.58	174.13	157.69	159.23	-6.92%
YoY %	-37.46%	-9.03%	6.67%	-2.04%	10.43%	-0.97%	-	-
Horiz. %	65.01%	103.95%	114.27%	107.13%	109.36%	99.03%	100.00%	-
EPS	9.30	0.76	2.87	1.00	7.12	10.25	-6.18	-
YoY %	1,123.68%	-73.52%	187.00%	-85.96%	-30.54%	265.86%	-	-
Horiz. %	-150.49%	-12.30%	-46.44%	-16.18%	-115.21%	-165.86%	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	1.00	1.5547	2.657	1.604	1.00	1.4266	1.497	-6.50%
YoY %	-35.68%	-41.49%	65.65%	60.40%	-29.90%	-4.70%	-	-
Horiz. %	66.80%	103.85%	177.49%	107.15%	66.80%	95.30%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 55,300
RPS	14.57	23.29	25.61	21.73	22.28	20.18	20.35	-5.41%
YoY %	-37.44%	-9.06%	17.86%	-2.47%	10.41%	-0.84%	-	-
Horiz. %	71.60%	114.45%	125.85%	106.78%	109.48%	99.16%	100.00%	-
EPS	1.31	0.11	0.39	0.13	0.91	1.31	-0.79	-
YoY %	1,090.91%	-71.79%	200.00%	-85.71%	-30.53%	265.82%	-	-
Horiz. %	-165.82%	-13.92%	-49.37%	-16.46%	-115.19%	-165.82%	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	0.1407	0.2188	0.3739	0.2043	0.1279	0.1825	0.1914	-4.99%
YoY %	-35.69%	-41.48%	83.02%	59.73%	-29.92%	-4.65%	-	-
Horiz. %	73.51%	114.32%	195.35%	106.74%	66.82%	95.35%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	0.55	0.795	0.585	0.49	0.625	0.53	0.61	-
P/RPS	0.53	0.48	0.32	0.29	0.36	0.34	0.38	5.69%
YoY %	10.42%	50.00%	10.34%	-19.44%	5.88%	-10.53%	-	-
Horiz. %	139.47%	126.32%	84.21%	76.32%	94.74%	89.47%	100.00%	-
P/EPS	5.92	105.11	20.97	49.00	8.77	5.17	-9.87	-
YoY %	-94.37%	401.24%	-57.20%	458.72%	69.63%	152.38%	-	-
Horiz. %	-59.98%	-1,064.94%	-212.46%	-496.45%	-88.86%	-52.38%	100.00%	-
EY	16.90	0.95	4.77	2.04	11.40	19.34	-10.13	-
YoY %	1,678.95%	-80.08%	133.82%	-82.11%	-41.05%	290.92%	-	-
Horiz. %	-166.83%	-9.38%	-47.09%	-20.14%	-112.54%	-190.92%	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	0.55	0.51	0.22	0.31	0.63	0.37	0.41	5.01%
YoY %	7.84%	131.82%	-29.03%	-50.79%	70.27%	-9.76%	-	-
Horiz. %	134.15%	124.39%	53.66%	75.61%	153.66%	90.24%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	25/11/14	29/11/13	28/11/12	24/11/11	26/11/10	30/11/09	-
Price	0.575	0.70	0.595	0.50	0.84	0.55	0.56	-
P/RPS	0.56	0.42	0.33	0.29	0.48	0.35	0.35	8.14%
YoY %	33.33%	27.27%	13.79%	-39.58%	37.14%	0.00%	-	-
Horiz. %	160.00%	120.00%	94.29%	82.86%	137.14%	100.00%	100.00%	-
P/EPS	6.19	92.55	21.33	50.00	11.79	5.37	-9.06	-
YoY %	-93.31%	333.90%	-57.34%	324.09%	119.55%	159.27%	-	-
Horiz. %	-68.32%	-1,021.52%	-235.43%	-551.88%	-130.13%	-59.27%	100.00%	-
EY	16.17	1.08	4.69	2.00	8.48	18.64	-11.04	-
YoY %	1,397.22%	-76.97%	134.50%	-76.42%	-54.51%	268.84%	-	-
Horiz. %	-146.47%	-9.78%	-42.48%	-18.12%	-76.81%	-168.84%	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	0.58	0.45	0.22	0.31	0.84	0.39	0.37	7.77%
YoY %	28.89%	104.55%	-29.03%	-63.10%	115.38%	5.41%	-	-
Horiz. %	156.76%	121.62%	59.46%	83.78%	227.03%	105.41%	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