[SMISCOR] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 75.89%
YoY- 40.84%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 124,676 100,833 67,470 34,024 133,604 102,300 67,651 50.14%
PBT -3,111 -4,022 -2,383 -282 435 -397 -577 206.53%
Tax -2,059 140 269 -611 -3,415 -298 -274 282.24%
NP -5,170 -3,882 -2,114 -893 -2,980 -695 -851 231.85%
-
NP to SH -4,831 -2,995 -1,720 -762 -3,160 -1,027 -1,100 167.46%
-
Tax Rate - - - - 785.06% - - -
Total Cost 129,846 104,715 69,584 34,917 136,584 102,995 68,502 52.98%
-
Net Worth 58,606 59,875 61,142 61,563 69,160 70,869 70,804 -11.81%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 58,606 59,875 61,142 61,563 69,160 70,869 70,804 -11.81%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 42,145 4.14%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -4.15% -3.85% -3.13% -2.62% -2.23% -0.68% -1.26% -
ROE -8.24% -5.00% -2.81% -1.24% -4.57% -1.45% -1.55% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 295.70 239.13 160.01 80.69 316.81 242.51 160.52 50.10%
EPS -11.52 -7.10 -4.08 -1.80 -7.49 -2.43 -2.61 168.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.42 1.45 1.46 1.64 1.68 1.68 -11.83%
Adjusted Per Share Value based on latest NOSH - 44,800
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 278.29 225.07 150.60 75.95 298.22 228.35 151.01 50.14%
EPS -10.78 -6.69 -3.84 -1.70 -7.05 -2.29 -2.46 167.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3082 1.3365 1.3648 1.3742 1.5438 1.5819 1.5805 -11.81%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.51 0.57 0.65 0.63 0.63 0.60 0.705 -
P/RPS 0.17 0.24 0.41 0.78 0.20 0.25 0.44 -46.86%
P/EPS -4.45 -8.02 -15.94 -34.86 -8.41 -24.64 -27.01 -69.84%
EY -22.47 -12.46 -6.28 -2.87 -11.89 -4.06 -3.70 231.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.45 0.43 0.38 0.36 0.42 -8.08%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 22/11/17 25/08/17 24/05/17 27/02/17 23/11/16 24/08/16 -
Price 0.495 0.575 0.60 0.67 0.62 0.63 0.65 -
P/RPS 0.17 0.24 0.37 0.83 0.20 0.26 0.40 -43.38%
P/EPS -4.32 -8.10 -14.71 -37.08 -8.27 -25.88 -24.90 -68.79%
EY -23.15 -12.35 -6.80 -2.70 -12.09 -3.86 -4.02 220.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.41 0.46 0.38 0.38 0.39 -5.18%

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