[SMISCOR] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -12.16%
YoY- 153.85%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 98,056 97,487 97,493 98,692 95,812 67,803 64,370 32.42%
PBT 4,820 9,858 11,276 12,308 12,176 5,310 4,493 4.79%
Tax -2,476 -1,386 -1,484 -1,560 -1,156 -593 -530 179.72%
NP 2,344 8,472 9,792 10,748 11,020 4,717 3,962 -29.54%
-
NP to SH 1,012 6,113 7,112 7,646 8,704 4,605 3,962 -59.77%
-
Tax Rate 51.37% 14.06% 13.16% 12.67% 9.49% 11.17% 11.80% -
Total Cost 95,712 89,015 87,701 87,944 84,792 63,086 60,408 35.94%
-
Net Worth 69,996 69,896 69,058 67,464 66,299 64,265 63,442 6.78%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 69,996 69,896 69,058 67,464 66,299 64,265 63,442 6.78%
NOSH 42,166 42,361 42,366 42,430 42,500 42,560 42,578 -0.64%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.39% 8.69% 10.04% 10.89% 11.50% 6.96% 6.16% -
ROE 1.45% 8.75% 10.30% 11.33% 13.13% 7.17% 6.25% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 232.54 230.13 230.12 232.60 225.44 159.31 151.18 33.28%
EPS 2.40 14.44 16.79 18.02 20.48 10.82 9.31 -59.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.65 1.63 1.59 1.56 1.51 1.49 7.47%
Adjusted Per Share Value based on latest NOSH - 42,339
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 232.29 230.94 230.96 233.80 226.97 160.62 152.49 32.42%
EPS 2.40 14.48 16.85 18.11 20.62 10.91 9.39 -59.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6582 1.6558 1.636 1.5982 1.5706 1.5224 1.5029 6.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.78 0.90 0.59 0.58 0.58 0.43 0.52 -
P/RPS 0.34 0.39 0.26 0.25 0.26 0.27 0.34 0.00%
P/EPS 32.50 6.24 3.51 3.22 2.83 3.97 5.59 223.67%
EY 3.08 16.03 28.45 31.07 35.31 25.16 17.90 -69.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.36 0.36 0.37 0.28 0.35 21.73%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 25/11/10 24/08/10 27/05/10 24/02/10 26/11/09 -
Price 0.85 0.87 0.83 0.55 0.44 0.55 0.49 -
P/RPS 0.37 0.38 0.36 0.24 0.20 0.35 0.32 10.17%
P/EPS 35.42 6.03 4.94 3.05 2.15 5.08 5.27 256.55%
EY 2.82 16.59 20.22 32.76 46.55 19.67 18.99 -71.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.51 0.35 0.28 0.36 0.33 33.70%

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