[SMISCOR] QoQ TTM Result on 30-Sep-2016 [#3]

Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 9.66%
YoY- -206.87%
Quarter Report
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 139,597 140,523 137,846 138,056 134,943 134,070 143,267 -1.71%
PBT -4,547 -1,183 -2,214 -404 -223 -336 2,597 -
Tax 332 -1,483 -766 -379 -692 -829 -1,209 -
NP -4,215 -2,666 -2,980 -783 -915 -1,165 1,388 -
-
NP to SH -3,607 -2,634 -3,160 -1,384 -1,532 -1,801 492 -
-
Tax Rate - - - - - - 46.55% -
Total Cost 143,812 143,189 140,826 138,839 135,858 135,235 141,879 0.90%
-
Net Worth 61,142 61,563 69,160 70,869 70,186 71,790 73,096 -11.23%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 61,142 61,563 69,160 70,869 70,186 71,790 73,096 -11.23%
NOSH 44,800 42,167 42,171 42,184 41,777 42,229 42,252 3.98%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -3.02% -1.90% -2.16% -0.57% -0.68% -0.87% 0.97% -
ROE -5.90% -4.28% -4.57% -1.95% -2.18% -2.51% 0.67% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 331.06 333.25 326.87 327.27 323.00 317.48 339.08 -1.58%
EPS -8.55 -6.25 -7.49 -3.28 -3.67 -4.26 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.46 1.64 1.68 1.68 1.70 1.73 -11.11%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 330.70 332.89 326.55 327.05 319.67 317.61 339.39 -1.71%
EPS -8.54 -6.24 -7.49 -3.28 -3.63 -4.27 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4484 1.4584 1.6384 1.6789 1.6627 1.7007 1.7316 -11.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.65 0.63 0.63 0.60 0.705 0.75 0.74 -
P/RPS 0.20 0.19 0.19 0.18 0.22 0.24 0.22 -6.16%
P/EPS -7.60 -10.09 -8.41 -18.29 -19.23 -17.59 63.55 -
EY -13.16 -9.92 -11.89 -5.47 -5.20 -5.69 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.38 0.36 0.42 0.44 0.43 3.08%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 24/05/17 27/02/17 23/11/16 24/08/16 27/05/16 26/02/16 -
Price 0.60 0.67 0.62 0.63 0.65 0.74 0.71 -
P/RPS 0.18 0.20 0.19 0.19 0.20 0.23 0.21 -9.77%
P/EPS -7.01 -10.73 -8.27 -19.20 -17.73 -17.35 60.97 -
EY -14.26 -9.32 -12.09 -5.21 -5.64 -5.76 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.38 0.38 0.39 0.44 0.41 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