[SMCAP] YoY Quarter Result on 31-Jul-2002 [#2]

Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- -292.81%
YoY- -1225.29%
View:
Show?
Quarter Result
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 95,047 103,865 86,056 73,151 77,529 80,513 81,249 -0.16%
PBT 9,707 -1,993 5,029 -3,396 528 2,547 2,059 -1.63%
Tax -354 -1,078 -1,226 3,396 -188 -532 -660 0.66%
NP 9,353 -3,071 3,803 0 340 2,015 1,399 -1.99%
-
NP to SH 7,916 -3,071 3,803 -3,826 340 2,015 1,399 -1.82%
-
Tax Rate 3.65% - 24.38% - 35.61% 20.89% 32.05% -
Total Cost 85,694 106,936 82,253 73,151 77,189 78,498 79,850 -0.07%
-
Net Worth 75,290 83,846 80,807 88,447 79,086 75,562 0 -100.00%
Dividend
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 75,290 83,846 80,807 88,447 79,086 75,562 0 -100.00%
NOSH 50,530 50,509 50,504 50,541 36,956 37,040 37,010 -0.33%
Ratio Analysis
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 9.84% -2.96% 4.42% 0.00% 0.44% 2.50% 1.72% -
ROE 10.51% -3.66% 4.71% -4.33% 0.43% 2.67% 0.00% -
Per Share
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 188.10 205.63 170.39 144.73 209.78 217.37 219.53 0.16%
EPS 15.67 -6.08 7.53 -7.57 0.92 5.44 3.78 -1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.66 1.60 1.75 2.14 2.04 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 50,541
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 21.90 23.93 19.83 16.85 17.86 18.55 18.72 -0.16%
EPS 1.82 -0.71 0.88 -0.88 0.08 0.46 0.32 -1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1735 0.1932 0.1862 0.2038 0.1822 0.1741 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 30/06/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 0.69 1.10 1.42 1.37 0.85 2.90 0.00 -
P/RPS 0.37 0.53 0.83 0.95 0.41 1.33 0.00 -100.00%
P/EPS 4.40 -18.09 18.86 -18.10 92.39 53.31 0.00 -100.00%
EY 22.70 -5.53 5.30 -5.53 1.08 1.88 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.89 0.78 0.40 1.42 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 08/08/05 30/09/04 29/09/03 30/09/02 28/09/01 29/09/00 18/10/99 -
Price 0.92 0.85 1.36 1.59 1.74 1.89 0.00 -
P/RPS 0.49 0.41 0.80 1.10 0.83 0.87 0.00 -100.00%
P/EPS 5.87 -13.98 18.06 -21.00 189.13 34.74 0.00 -100.00%
EY 17.03 -7.15 5.54 -4.76 0.53 2.88 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.85 0.91 0.81 0.93 0.00 -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

Post a Comment