[SMISCOR] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	69,345	81,874	67,447	78,850	67,891	61,606	67,644	0.41%
YoY %	-15.30%	21.39%	-14.46%	16.14%	10.20%	-8.93%	-	-
Horiz. %	102.51%	121.04%	99.71%	116.57%	100.37%	91.07%	100.00%	-
PBT	4,459	1,267	-1,960	2,619	-708	1,739	7,412	-8.11%
YoY %	251.93%	164.64%	-174.84%	469.92%	-140.71%	-76.54%	-	-
Horiz. %	60.16%	17.09%	-26.44%	35.33%	-9.55%	23.46%	100.00%	-
Tax	-2,161	-1,374	-629	-668	488	-1,066	-958	14.50%
YoY %	-57.28%	-118.44%	5.84%	-236.89%	145.78%	-11.27%	-	-
Horiz. %	225.57%	143.42%	65.66%	69.73%	-50.94%	111.27%	100.00%	-
NP	2,298	-107	-2,589	1,951	-220	673	6,454	-15.79%
YoY %	2,247.66%	95.87%	-232.70%	986.82%	-132.69%	-89.57%	-	-
Horiz. %	35.61%	-1.66%	-40.11%	30.23%	-3.41%	10.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,298	39	-1,583	2,397	194	610	6,384	-15.64%
YoY %	5,792.31%	102.46%	-166.04%	1,135.57%	-68.20%	-90.44%	-	-
Horiz. %	36.00%	0.61%	-24.80%	37.55%	3.04%	9.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.46%	108.45%	-	25.51%	-	61.30%	12.92%	-
YoY %	-55.32%	0.00%	-	0.00%	-	374.46%	-	-
Horiz. %	375.08%	839.40%	-	197.45%	-	474.46%	100.00%	-
Total Cost	67,047	81,981	70,036	76,899	68,111	60,933	61,190	1.53%
YoY %	-18.22%	17.06%	-8.92%	12.90%	11.78%	-0.42%	-	-
Horiz. %	109.57%	133.98%	114.46%	125.67%	111.31%	99.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	62,106	62,907	62,413	65,464	63,526	13,569	68,108	-1.52%
YoY %	-1.27%	0.79%	-4.66%	3.05%	368.17%	-80.08%	-	-
Horiz. %	91.19%	92.36%	91.64%	96.12%	93.27%	19.92%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	62,106	62,907	62,413	65,464	63,526	13,569	68,108	-1.52%
YoY %	-1.27%	0.79%	-4.66%	3.05%	368.17%	-80.08%	-	-
Horiz. %	91.19%	92.36%	91.64%	96.12%	93.27%	19.92%	100.00%	-
NOSH	42,538	44,615	43,953	44,838	44,736	9,230	45,105	-0.97%
YoY %	-4.66%	1.51%	-1.97%	0.23%	384.68%	-79.54%	-	-
Horiz. %	94.31%	98.91%	97.45%	99.41%	99.18%	20.46%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	3.31%	-0.13%	-3.84%	2.47%	-0.32%	1.09%	9.54%	-
YoY %	2,646.15%	96.61%	-255.47%	871.88%	-129.36%	-88.57%	-	-
Horiz. %	34.70%	-1.36%	-40.25%	25.89%	-3.35%	11.43%	100.00%	-
ROE	3.70%	0.06%	-2.54%	3.66%	0.31%	4.50%	9.37%	-
YoY %	6,066.67%	102.36%	-169.40%	1,080.65%	-93.11%	-51.97%	-	-
Horiz. %	39.49%	0.64%	-27.11%	39.06%	3.31%	48.03%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	163.02	183.51	153.45	175.85	151.76	667.40	149.97	1.39%
YoY %	-11.17%	19.59%	-12.74%	15.87%	-77.26%	345.02%	-	-
Horiz. %	108.70%	122.36%	102.32%	117.26%	101.19%	445.02%	100.00%	-
EPS	5.40	0.09	-3.60	5.35	0.43	6.61	14.15	-14.82%
YoY %	5,900.00%	102.50%	-167.29%	1,144.19%	-93.49%	-53.29%	-	-
Horiz. %	38.16%	0.64%	-25.44%	37.81%	3.04%	46.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.46	1.41	1.42	1.46	1.42	1.47	1.51	-0.55%
YoY %	3.55%	-0.70%	-2.74%	2.82%	-3.40%	-2.65%	-	-
Horiz. %	96.69%	93.38%	94.04%	96.69%	94.04%	97.35%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 44,838
RPS	154.79	182.75	150.55	176.00	151.54	137.51	150.99	0.41%
YoY %	-15.30%	21.39%	-14.46%	16.14%	10.20%	-8.93%	-	-
Horiz. %	102.52%	121.03%	99.71%	116.56%	100.36%	91.07%	100.00%	-
EPS	5.13	0.09	-3.53	5.35	0.43	1.36	14.25	-15.64%
YoY %	5,600.00%	102.55%	-165.98%	1,144.19%	-68.38%	-90.46%	-	-
Horiz. %	36.00%	0.63%	-24.77%	37.54%	3.02%	9.54%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.3863	1.4042	1.3932	1.4613	1.418	0.3029	1.5203	-1.52%
YoY %	-1.27%	0.79%	-4.66%	3.05%	368.14%	-80.08%	-	-
Horiz. %	91.19%	92.36%	91.64%	96.12%	93.27%	19.92%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.59	0.38	0.58	0.49	0.49	0.87	1.16	-
P/RPS	0.36	0.21	0.38	0.28	0.32	0.13	0.77	-11.89%
YoY %	71.43%	-44.74%	35.71%	-12.50%	146.15%	-83.12%	-	-
Horiz. %	46.75%	27.27%	49.35%	36.36%	41.56%	16.88%	100.00%	-
P/EPS	10.92	434.71	-16.10	9.17	113.00	13.17	8.20	4.88%
YoY %	-97.49%	2,800.06%	-275.57%	-91.88%	758.01%	60.61%	-	-
Horiz. %	133.17%	5,301.34%	-196.34%	111.83%	1,378.05%	160.61%	100.00%	-
EY	9.16	0.23	-6.21	10.91	0.88	7.60	12.20	-4.66%
YoY %	3,882.61%	103.70%	-156.92%	1,139.77%	-88.42%	-37.70%	-	-
Horiz. %	75.08%	1.89%	-50.90%	89.43%	7.21%	62.30%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.27	0.41	0.34	0.35	0.59	0.77	-10.33%
YoY %	48.15%	-34.15%	20.59%	-2.86%	-40.68%	-23.38%	-	-
Horiz. %	51.95%	35.06%	53.25%	44.16%	45.45%	76.62%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	28/08/08	24/08/07	18/08/06	26/08/05	27/08/04	17/09/03	-
Price	0.52	0.38	0.51	0.45	0.45	0.75	1.15	-
P/RPS	0.32	0.21	0.33	0.26	0.30	0.11	0.77	-13.60%
YoY %	52.38%	-36.36%	26.92%	-13.33%	172.73%	-85.71%	-	-
Horiz. %	41.56%	27.27%	42.86%	33.77%	38.96%	14.29%	100.00%	-
P/EPS	9.63	434.71	-14.16	8.42	103.77	11.35	8.13	2.85%
YoY %	-97.78%	3,169.99%	-268.17%	-91.89%	814.27%	39.61%	-	-
Horiz. %	118.45%	5,346.99%	-174.17%	103.57%	1,276.38%	139.61%	100.00%	-
EY	10.39	0.23	-7.06	11.88	0.96	8.81	12.31	-2.78%
YoY %	4,417.39%	103.26%	-159.43%	1,137.50%	-89.10%	-28.43%	-	-
Horiz. %	84.40%	1.87%	-57.35%	96.51%	7.80%	71.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.27	0.36	0.31	0.32	0.51	0.76	-11.69%
YoY %	33.33%	-25.00%	16.13%	-3.12%	-37.25%	-32.89%	-	-
Horiz. %	47.37%	35.53%	47.37%	40.79%	42.11%	67.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos