[SMISCOR] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 14.66%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 63,790 62,188 73,243 75,705 74,988 65,664 0 -
PBT 3,966 3,412 11,159 11,281 11,462 8,900 10,014 -46.16%
Tax -1,040 -988 -2,405 -3,257 -3,936 -4,508 -10,014 -77.99%
NP 2,926 2,424 8,754 8,024 7,526 4,392 0 -
-
NP to SH 2,926 2,424 9,208 8,629 7,526 4,392 -1 -
-
Tax Rate 26.22% 28.96% 21.55% 28.87% 34.34% 50.65% 100.00% -
Total Cost 60,864 59,764 64,489 67,681 67,462 61,272 0 -
-
Net Worth 66,943 64,928 60,971 5,105,688 4,720,854 3,162,240 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 8,657 - - - - - -
Div Payout % - 357.14% - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 66,943 64,928 60,971 5,105,688 4,720,854 3,162,240 0 -
NOSH 44,333 43,285 41,477 3,595,555 3,420,909 2,195,999 0 -
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.59% 3.90% 11.95% 10.60% 10.04% 6.69% 0.00% -
ROE 4.37% 3.73% 15.10% 0.17% 0.16% 0.14% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 143.89 143.67 176.58 2.11 2.19 2.99 0.00 -
EPS 6.60 5.60 22.20 0.24 0.22 0.20 0.00 -
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.50 1.47 1.42 1.38 1.44 1.30 10.52%
Adjusted Per Share Value based on latest NOSH - 3,760,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 151.12 147.32 173.51 179.34 177.64 155.55 0.00 -
EPS 6.93 5.74 21.81 20.44 17.83 10.40 0.00 -
DPS 0.00 20.51 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5859 1.5381 1.4444 120.9513 111.8348 74.9119 1.30 14.21%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - - -
Price 1.16 0.81 0.81 0.89 1.23 0.00 0.00 -
P/RPS 0.81 0.56 0.46 42.27 56.11 0.00 0.00 -
P/EPS 17.58 14.46 3.65 370.83 559.09 0.00 0.00 -
EY 5.69 6.91 27.41 0.27 0.18 0.00 0.00 -
DY 0.00 24.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.54 0.55 0.63 0.89 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 17/09/03 21/05/03 14/04/03 20/11/02 27/08/02 22/05/02 15/04/02 -
Price 1.15 0.85 0.81 0.90 1.16 1.46 0.00 -
P/RPS 0.80 0.59 0.46 42.74 52.92 48.83 0.00 -
P/EPS 17.42 15.18 3.65 375.00 527.27 730.00 0.00 -
EY 5.74 6.59 27.41 0.27 0.19 0.14 0.00 -
DY 0.00 23.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.57 0.55 0.63 0.84 1.01 0.00 -

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