[SMCAP] YoY TTM Result on 31-Dec-2004 [#4]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -8.63%
YoY- -517.32%
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
Revenue 353,823 309,456 362,210 341,753 320,503 289,297 312,978 2.09%
PBT 285 525 31,027 -34,361 12,527 -3,128 -3,192 -
Tax -2,095 -374 -2,385 850 -4,497 -1,801 -602 23.45%
NP -1,810 151 28,642 -33,511 8,030 -4,929 -3,794 -11.75%
-
NP to SH -2,587 1,030 25,569 -33,511 8,030 -4,929 -3,794 -6.26%
-
Tax Rate 735.09% 71.24% 7.69% - 35.90% - - -
Total Cost 355,633 309,305 333,568 375,264 312,473 294,226 316,772 1.97%
-
Net Worth 93,453 95,977 101,098 50,568 86,980 88,980 78,158 3.06%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 93,453 95,977 101,098 50,568 86,980 88,980 78,158 3.06%
NOSH 55,537 55,548 50,803 50,568 50,569 50,556 42,944 4.44%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
NP Margin -0.51% 0.05% 7.91% -9.81% 2.51% -1.70% -1.21% -
ROE -2.77% 1.07% 25.29% -66.27% 9.23% -5.54% -4.85% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
RPS 637.09 557.09 712.96 675.82 633.78 572.22 728.80 -2.24%
EPS -4.66 1.85 50.33 -66.27 15.88 -9.75 -8.83 -10.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6827 1.7278 1.99 1.00 1.72 1.76 1.82 -1.31%
Adjusted Per Share Value based on latest NOSH - 50,568
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
RPS 81.11 70.94 83.03 78.34 73.47 66.31 71.74 2.09%
EPS -0.59 0.24 5.86 -7.68 1.84 -1.13 -0.87 -6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2142 0.22 0.2317 0.1159 0.1994 0.204 0.1792 3.06%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 30/01/04 30/01/03 31/01/02 -
Price 0.79 1.06 2.36 0.80 1.20 1.52 2.13 -
P/RPS 0.12 0.19 0.33 0.12 0.19 0.27 0.29 -13.85%
P/EPS -16.96 57.17 4.69 -1.21 7.56 -15.59 -24.11 -5.77%
EY -5.90 1.75 21.33 -82.84 13.23 -6.41 -4.15 6.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 1.19 0.80 0.70 0.86 1.17 -14.28%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
Date 27/02/08 26/02/07 14/03/06 28/02/05 18/03/04 31/03/03 29/03/02 -
Price 0.69 1.09 4.88 0.76 1.24 1.32 1.83 -
P/RPS 0.11 0.20 0.68 0.11 0.20 0.23 0.25 -12.95%
P/EPS -14.81 58.78 9.70 -1.15 7.81 -13.54 -20.71 -5.50%
EY -6.75 1.70 10.31 -87.20 12.81 -7.39 -4.83 5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.63 2.45 0.76 0.72 0.75 1.01 -14.13%

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