[SMCAP] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 18.72%
YoY- -39.15%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 416,276 350,981 365,252 326,297 370,318 368,237 334,373 3.71%
PBT -2,696 5,963 16,471 -6,057 -4,207 14,113 -20,383 -28.59%
Tax -1,881 -6,237 -3,524 -346 -3,778 -2,142 -261 38.94%
NP -4,577 -274 12,947 -6,403 -7,985 11,971 -20,644 -22.18%
-
NP to SH -4,769 -650 13,223 -8,253 -5,931 8,497 -18,599 -20.27%
-
Tax Rate - 104.60% 21.40% - - 15.18% - -
Total Cost 420,853 351,255 352,305 332,700 378,303 356,266 355,017 2.87%
-
Net Worth 153,833 88,258 55,543 73,453 86,579 89,709 81,507 11.15%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 510 -2,908 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 153,833 88,258 55,543 73,453 86,579 89,709 81,507 11.15%
NOSH 55,451 55,365 55,543 55,558 55,294 55,513 55,522 -0.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -1.10% -0.08% 3.54% -1.96% -2.16% 3.25% -6.17% -
ROE -3.10% -0.74% 23.81% -11.24% -6.85% 9.47% -22.82% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 750.70 633.93 657.59 587.30 669.72 663.33 602.23 3.73%
EPS -8.60 -1.17 23.81 -14.85 -10.73 15.31 -33.50 -20.26%
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7742 1.5941 1.00 1.3221 1.5658 1.616 1.468 11.17%
Adjusted Per Share Value based on latest NOSH - 55,558
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 95.42 80.45 83.73 74.80 84.89 84.41 76.65 3.71%
EPS -1.09 -0.15 3.03 -1.89 -1.36 1.95 -4.26 -20.30%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.2023 0.1273 0.1684 0.1985 0.2056 0.1868 11.15%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.83 0.56 0.73 0.45 0.55 0.57 0.97 -
P/RPS 0.11 0.09 0.11 0.08 0.08 0.09 0.16 -6.04%
P/EPS -9.65 -47.70 3.07 -3.03 -5.13 3.72 -2.90 22.16%
EY -10.36 -2.10 32.61 -33.01 -19.50 26.85 -34.53 -18.16%
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.73 0.34 0.35 0.35 0.66 -12.30%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 23/08/11 30/08/10 28/08/09 28/08/08 27/08/07 -
Price 0.52 0.51 0.65 0.54 0.62 0.54 0.94 -
P/RPS 0.07 0.08 0.10 0.09 0.09 0.08 0.16 -12.85%
P/EPS -6.05 -43.44 2.73 -3.64 -5.78 3.53 -2.81 13.62%
EY -16.54 -2.30 36.63 -27.51 -17.30 28.35 -35.64 -11.99%
DY 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.32 0.65 0.41 0.40 0.33 0.64 -18.30%

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