[SMISCOR] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 409.05%
YoY- 465.2%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 82,870 88,164 72,998 72,157 71,166 71,196 63,611 19.34%
PBT 3,224 4,160 687 964 -640 -696 393 308.32%
Tax -896 -1,012 -627 -888 -814 960 95 -
NP 2,328 3,148 60 76 -1,454 264 488 184.19%
-
NP to SH 2,300 2,932 1,398 1,537 302 264 488 181.90%
-
Tax Rate 27.79% 24.33% 91.27% 92.12% - - -24.17% -
Total Cost 80,542 85,016 72,938 72,081 72,620 70,932 63,123 17.69%
-
Net Worth 65,330 65,254 61,834 64,155 63,064 62,919 64,469 0.89%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 65,330 65,254 61,834 64,155 63,064 62,919 64,469 0.89%
NOSH 44,747 44,695 44,807 44,863 44,411 43,999 44,770 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.81% 3.57% 0.08% 0.11% -2.04% 0.37% 0.77% -
ROE 3.52% 4.49% 2.26% 2.40% 0.48% 0.42% 0.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 185.20 197.26 162.91 160.84 160.24 161.81 142.08 19.38%
EPS 5.14 6.56 3.12 3.43 0.68 0.60 1.09 182.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.46 1.38 1.43 1.42 1.43 1.44 0.92%
Adjusted Per Share Value based on latest NOSH - 44,732
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 196.32 208.86 172.93 170.94 168.59 168.66 150.69 19.34%
EPS 5.45 6.95 3.31 3.64 0.72 0.63 1.16 181.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5477 1.5459 1.4648 1.5198 1.494 1.4905 1.5273 0.89%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.49 0.37 0.33 0.44 0.49 0.86 0.70 -
P/RPS 0.26 0.19 0.20 0.27 0.31 0.53 0.49 -34.53%
P/EPS 9.53 5.64 10.58 12.84 72.06 143.33 64.22 -72.06%
EY 10.49 17.73 9.45 7.79 1.39 0.70 1.56 257.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.25 0.24 0.31 0.35 0.60 0.49 -21.67%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 22/05/06 24/02/06 21/11/05 26/08/05 19/05/05 24/02/05 -
Price 0.45 0.40 0.42 0.33 0.45 0.56 0.90 -
P/RPS 0.24 0.20 0.26 0.21 0.28 0.35 0.63 -47.54%
P/EPS 8.75 6.10 13.46 9.63 66.18 93.33 82.57 -77.69%
EY 11.42 16.40 7.43 10.38 1.51 1.07 1.21 348.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.30 0.23 0.32 0.39 0.62 -37.08%

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