[SMISCOR] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 162.53%
YoY- 105.73%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 75,975 74,003 63,131 59,252 49,512 49,346 30,883 16.17%
PBT 2,243 3,933 5,009 3,735 2,808 6,154 1,670 5.03%
Tax -791 -1,249 -1,853 -1,361 -1,283 -780 -164 29.96%
NP 1,452 2,684 3,156 2,374 1,525 5,374 1,506 -0.60%
-
NP to SH 924 1,842 2,617 2,263 1,100 3,823 1,506 -7.81%
-
Tax Rate 35.27% 31.76% 36.99% 36.44% 45.69% 12.67% 9.82% -
Total Cost 74,523 71,319 59,975 56,878 47,987 43,972 29,377 16.77%
-
Net Worth 74,257 72,499 70,068 70,085 71,076 67,464 62,287 2.97%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 74,257 72,499 70,068 70,085 71,076 67,464 62,287 2.97%
NOSH 42,191 42,151 42,209 42,220 42,307 42,430 42,662 -0.18%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.91% 3.63% 5.00% 4.01% 3.08% 10.89% 4.88% -
ROE 1.24% 2.54% 3.73% 3.23% 1.55% 5.67% 2.42% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 180.07 175.57 149.57 140.34 117.03 116.30 72.39 16.39%
EPS 2.19 4.37 6.20 5.36 2.60 9.01 3.53 -7.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.72 1.66 1.66 1.68 1.59 1.46 3.16%
Adjusted Per Share Value based on latest NOSH - 42,198
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 169.59 165.19 140.92 132.26 110.52 110.15 68.94 16.17%
EPS 2.06 4.11 5.84 5.05 2.46 8.53 3.36 -7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6575 1.6183 1.564 1.5644 1.5865 1.5059 1.3904 2.97%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.71 0.795 0.55 0.41 0.705 0.58 0.59 -
P/RPS 0.39 0.45 0.37 0.29 0.60 0.50 0.82 -11.64%
P/EPS 32.42 18.19 8.87 7.65 27.12 6.44 16.71 11.67%
EY 3.08 5.50 11.27 13.07 3.69 15.53 5.98 -10.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.33 0.25 0.42 0.36 0.40 0.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 14/08/13 29/08/12 25/08/11 24/08/10 28/08/09 -
Price 0.765 0.86 0.47 0.45 0.54 0.55 0.52 -
P/RPS 0.42 0.49 0.31 0.32 0.46 0.47 0.72 -8.58%
P/EPS 34.93 19.68 7.58 8.40 20.77 6.10 14.73 15.47%
EY 2.86 5.08 13.19 11.91 4.81 16.38 6.79 -13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.28 0.27 0.32 0.35 0.36 3.00%

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