[SMI] YoY Quarter Result on 30-Jun-2014 [#2]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 34.74%
YoY- -27.68%
Quarter Report
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 15,163 19,128 18,198 16,633 28,790 29,967 24,589 -7.73%
PBT 4,233 2,476 1,310 -2,312 -1,748 -679 -1,899 -
Tax -897 -189 -307 -30 -121 -485 -80 49.55%
NP 3,336 2,287 1,003 -2,342 -1,869 -1,164 -1,979 -
-
NP to SH 3,605 1,881 230 -2,279 -1,785 -647 -2,054 -
-
Tax Rate 21.19% 7.63% 23.44% - - - - -
Total Cost 11,827 16,841 17,195 18,975 30,659 31,131 26,568 -12.60%
-
Net Worth 176,349 144,858 149,057 153,256 163,753 170,051 171,865 0.42%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 176,349 144,858 149,057 153,256 163,753 170,051 171,865 0.42%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,591 0.02%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 22.00% 11.96% 5.51% -14.08% -6.49% -3.88% -8.05% -
ROE 2.04% 1.30% 0.15% -1.49% -1.09% -0.38% -1.20% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 7.22 9.11 8.67 7.92 13.71 14.27 11.73 -7.76%
EPS 1.72 0.90 0.11 -1.09 -0.85 -0.31 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.69 0.71 0.73 0.78 0.81 0.82 0.40%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 7.21 9.09 8.65 7.91 13.69 14.25 11.69 -7.73%
EPS 1.71 0.89 0.11 -1.08 -0.85 -0.31 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8384 0.6887 0.7086 0.7286 0.7785 0.8084 0.8171 0.42%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.225 0.135 0.18 0.20 0.19 0.22 0.23 -
P/RPS 3.12 1.48 2.08 2.52 1.39 1.54 1.96 8.04%
P/EPS 13.10 15.07 164.30 -18.42 -22.35 -71.39 -23.47 -
EY 7.63 6.64 0.61 -5.43 -4.47 -1.40 -4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.25 0.27 0.24 0.27 0.28 -0.60%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 25/08/16 26/08/15 29/08/14 27/08/13 27/08/12 25/08/11 -
Price 0.23 0.14 0.16 0.20 0.16 0.20 0.21 -
P/RPS 3.18 1.54 1.85 2.52 1.17 1.40 1.79 10.04%
P/EPS 13.39 15.63 146.05 -18.42 -18.82 -64.90 -21.43 -
EY 7.47 6.40 0.68 -5.43 -5.31 -1.54 -4.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.23 0.27 0.21 0.25 0.26 0.63%

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