[SMISCOR] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -21.56%
YoY- 661.59%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 55,408 77,144 82,346 82,870 88,164 72,998 72,157 -16.15%
PBT -4,836 655 2,766 3,224 4,160 687 964 -
Tax 304 -1,137 -837 -896 -1,012 -627 -888 -
NP -4,532 -482 1,929 2,328 3,148 60 76 -
-
NP to SH -4,532 510 2,380 2,300 2,932 1,398 1,537 -
-
Tax Rate - 173.59% 30.26% 27.79% 24.33% 91.27% 92.12% -
Total Cost 59,940 77,626 80,417 80,542 85,016 72,938 72,081 -11.58%
-
Net Worth 62,846 64,547 66,376 65,330 65,254 61,834 64,155 -1.36%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 62,846 64,547 66,376 65,330 65,254 61,834 64,155 -1.36%
NOSH 44,257 44,824 44,849 44,747 44,695 44,807 44,863 -0.90%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -8.18% -0.62% 2.34% 2.81% 3.57% 0.08% 0.11% -
ROE -7.21% 0.79% 3.59% 3.52% 4.49% 2.26% 2.40% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 125.19 172.10 183.61 185.20 197.26 162.91 160.84 -15.39%
EPS -10.24 1.14 5.31 5.14 6.56 3.12 3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.44 1.48 1.46 1.46 1.38 1.43 -0.46%
Adjusted Per Share Value based on latest NOSH - 44,838
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 123.68 172.20 183.81 184.98 196.79 162.94 161.07 -16.15%
EPS -10.12 1.14 5.31 5.13 6.54 3.12 3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4028 1.4408 1.4816 1.4583 1.4566 1.3802 1.432 -1.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.50 0.51 0.43 0.49 0.37 0.33 0.44 -
P/RPS 0.40 0.30 0.23 0.26 0.19 0.20 0.27 29.98%
P/EPS -4.88 44.82 8.10 9.53 5.64 10.58 12.84 -
EY -20.48 2.23 12.34 10.49 17.73 9.45 7.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.29 0.34 0.25 0.24 0.31 8.43%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 27/02/07 24/11/06 18/08/06 22/05/06 24/02/06 21/11/05 -
Price 0.60 0.56 0.53 0.45 0.40 0.42 0.33 -
P/RPS 0.48 0.33 0.29 0.24 0.20 0.26 0.21 73.60%
P/EPS -5.86 49.22 9.99 8.75 6.10 13.46 9.63 -
EY -17.07 2.03 10.01 11.42 16.40 7.43 10.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.36 0.31 0.27 0.30 0.23 49.45%

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