[SMISCOR] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 14.39%
YoY- -32.89%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 88,164 72,998 72,157 71,166 71,196 63,611 62,960 25.19%
PBT 4,160 687 964 -640 -696 393 1,409 105.94%
Tax -1,012 -627 -888 -814 960 95 -425 78.41%
NP 3,148 60 76 -1,454 264 488 984 117.27%
-
NP to SH 2,932 1,398 1,537 302 264 488 272 388.68%
-
Tax Rate 24.33% 91.27% 92.12% - - -24.17% 30.16% -
Total Cost 85,016 72,938 72,081 72,620 70,932 63,123 61,976 23.48%
-
Net Worth 65,254 61,834 64,155 63,064 62,919 64,469 18,050 135.73%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 65,254 61,834 64,155 63,064 62,919 64,469 18,050 135.73%
NOSH 44,695 44,807 44,863 44,411 43,999 44,770 12,363 135.73%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.57% 0.08% 0.11% -2.04% 0.37% 0.77% 1.56% -
ROE 4.49% 2.26% 2.40% 0.48% 0.42% 0.76% 1.51% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 197.26 162.91 160.84 160.24 161.81 142.08 509.24 -46.89%
EPS 6.56 3.12 3.43 0.68 0.60 1.09 2.20 107.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.38 1.43 1.42 1.43 1.44 1.46 0.00%
Adjusted Per Share Value based on latest NOSH - 44,736
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 196.79 162.94 161.07 158.85 158.92 141.99 140.54 25.18%
EPS 6.54 3.12 3.43 0.67 0.59 1.09 0.61 386.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4566 1.3802 1.432 1.4077 1.4045 1.4391 0.4029 135.74%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.37 0.33 0.44 0.49 0.86 0.70 0.72 -
P/RPS 0.19 0.20 0.27 0.31 0.53 0.49 0.14 22.60%
P/EPS 5.64 10.58 12.84 72.06 143.33 64.22 32.73 -69.06%
EY 17.73 9.45 7.79 1.39 0.70 1.56 3.06 222.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.31 0.35 0.60 0.49 0.49 -36.17%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 24/02/06 21/11/05 26/08/05 19/05/05 24/02/05 30/11/04 -
Price 0.40 0.42 0.33 0.45 0.56 0.90 0.75 -
P/RPS 0.20 0.26 0.21 0.28 0.35 0.63 0.15 21.16%
P/EPS 6.10 13.46 9.63 66.18 93.33 82.57 34.09 -68.27%
EY 16.40 7.43 10.38 1.51 1.07 1.21 2.93 215.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.23 0.32 0.39 0.62 0.51 -34.58%

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