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

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 143.61%
YoY- -86.02%
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 63,236 101,102 111,145 94,331 96,706 87,581 88,352 -5.41%
PBT 6,133 2,190 2,206 958 6,691 6,231 -772 -
Tax -4,175 -1,259 -396 -261 -2,767 -630 -481 43.33%
NP 1,958 931 1,810 697 3,924 5,601 -1,253 -
-
NP to SH 5,678 462 1,704 553 3,956 5,693 -3,429 -
-
Tax Rate 68.07% 57.49% 17.95% 27.24% 41.35% 10.11% - -
Total Cost 61,278 100,171 109,335 93,634 92,782 81,980 89,605 -6.13%
-
Net Worth 61,083 94,966 162,298 88,701 55,536 79,235 83,061 -4.99%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 61,083 94,966 162,298 88,701 55,536 79,235 83,061 -4.99%
NOSH 61,083 61,083 61,083 55,300 55,536 55,541 55,485 1.61%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.10% 0.92% 1.63% 0.74% 4.06% 6.40% -1.42% -
ROE 9.30% 0.49% 1.05% 0.62% 7.12% 7.18% -4.13% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 103.52 165.52 181.96 170.58 174.13 157.69 159.23 -6.92%
EPS 9.30 0.76 2.87 1.00 7.12 10.25 -6.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.5547 2.657 1.604 1.00 1.4266 1.497 -6.50%
Adjusted Per Share Value based on latest NOSH - 55,300
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.57 23.29 25.61 21.73 22.28 20.18 20.35 -5.41%
EPS 1.31 0.11 0.39 0.13 0.91 1.31 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1407 0.2188 0.3739 0.2043 0.1279 0.1825 0.1914 -4.99%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
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%
P/EPS 5.92 105.11 20.97 49.00 8.77 5.17 -9.87 -
EY 16.90 0.95 4.77 2.04 11.40 19.34 -10.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.22 0.31 0.63 0.37 0.41 5.01%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
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%
P/EPS 6.19 92.55 21.33 50.00 11.79 5.37 -9.06 -
EY 16.17 1.08 4.69 2.00 8.48 18.64 -11.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.22 0.31 0.84 0.39 0.37 7.77%

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