[SMISCOR] YoY TTM Result on 30-Sep-2005 [#3]

Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 365.46%
YoY- -0.99%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 85,470 63,960 80,640 70,509 61,214 64,667 56,779 7.04%
PBT 3,100 -2,700 2,039 59 1,573 5,123 8,460 -15.39%
Tax -1,594 -541 -589 212 -661 -871 -2,443 -6.86%
NP 1,506 -3,241 1,450 271 912 4,252 6,017 -20.59%
-
NP to SH 1,558 -2,493 2,030 903 912 4,119 6,471 -21.10%
-
Tax Rate 51.42% - 28.89% -359.32% 42.02% 17.00% 28.88% -
Total Cost 83,964 67,201 79,190 70,238 60,302 60,415 50,762 8.74%
-
Net Worth 61,984 61,547 66,183 63,966 4,267 65,250 3,760,000 -49.51%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 61,984 61,547 66,183 63,966 4,267 65,250 3,760,000 -49.51%
NOSH 43,044 43,650 44,718 44,732 2,923 45,000 3,760,000 -52.49%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.76% -5.07% 1.80% 0.38% 1.49% 6.58% 10.60% -
ROE 2.51% -4.05% 3.07% 1.41% 21.37% 6.31% 0.17% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 198.56 146.53 180.33 157.62 2,094.16 143.70 1.51 125.33%
EPS 3.62 -5.71 4.54 2.02 31.20 9.15 0.17 66.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.48 1.43 1.46 1.45 1.00 6.25%
Adjusted Per Share Value based on latest NOSH - 44,732
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 190.78 142.77 180.00 157.39 136.64 144.35 126.74 7.04%
EPS 3.48 -5.56 4.53 2.02 2.04 9.19 14.44 -21.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3836 1.3738 1.4773 1.4278 0.0953 1.4565 83.9286 -49.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.38 0.50 0.43 0.44 0.72 1.38 0.89 -
P/RPS 0.19 0.34 0.24 0.28 0.03 0.96 58.94 -61.53%
P/EPS 10.50 -8.75 9.47 21.80 2.31 15.08 517.14 -47.73%
EY 9.52 -11.42 10.56 4.59 43.33 6.63 0.19 91.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.35 0.29 0.31 0.49 0.95 0.89 -18.52%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 26/11/07 24/11/06 21/11/05 30/11/04 05/12/03 20/11/02 -
Price 0.33 0.49 0.53 0.33 0.75 1.26 0.90 -
P/RPS 0.17 0.33 0.29 0.21 0.04 0.88 59.60 -62.30%
P/EPS 9.12 -8.58 11.68 16.35 2.40 13.77 522.95 -49.04%
EY 10.97 -11.66 8.57 6.12 41.60 7.26 0.19 96.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.35 0.36 0.23 0.51 0.87 0.90 -20.32%

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