[SMISCOR] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 5.21%
YoY- -67.45%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 118,504 111,592 110,009 108,788 99,024 98,056 97,487 13.91%
PBT 7,470 6,596 2,815 5,742 5,616 4,820 9,858 -16.89%
Tax -2,722 -2,460 -2,683 -2,592 -2,566 -2,476 -1,386 56.88%
NP 4,748 4,136 132 3,150 3,050 2,344 8,472 -32.04%
-
NP to SH 4,526 3,448 -457 2,314 2,200 1,012 6,113 -18.17%
-
Tax Rate 36.44% 37.30% 95.31% 45.14% 45.69% 51.37% 14.06% -
Total Cost 113,756 107,456 109,877 105,637 95,974 95,712 89,015 17.78%
-
Net Worth 70,085 68,875 65,743 71,382 71,076 69,996 69,896 0.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 70,085 68,875 65,743 71,382 71,076 69,996 69,896 0.18%
NOSH 42,220 42,254 40,087 42,238 42,307 42,166 42,361 -0.22%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.01% 3.71% 0.12% 2.90% 3.08% 2.39% 8.69% -
ROE 6.46% 5.01% -0.70% 3.24% 3.10% 1.45% 8.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 280.68 264.09 274.42 257.56 234.06 232.54 230.13 14.16%
EPS 10.72 8.16 -1.14 5.48 5.20 2.40 14.44 -18.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.63 1.64 1.69 1.68 1.66 1.65 0.40%
Adjusted Per Share Value based on latest NOSH - 42,119
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 280.73 264.36 260.61 257.71 234.58 232.29 230.94 13.91%
EPS 10.72 8.17 -1.08 5.48 5.21 2.40 14.48 -18.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6603 1.6316 1.5574 1.691 1.6838 1.6582 1.6558 0.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.46 0.50 0.49 0.705 0.78 0.90 -
P/RPS 0.15 0.17 0.18 0.19 0.30 0.34 0.39 -47.14%
P/EPS 3.82 5.64 -43.86 8.94 13.56 32.50 6.24 -27.92%
EY 26.15 17.74 -2.28 11.18 7.38 3.08 16.03 38.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.30 0.29 0.42 0.47 0.55 -40.91%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 30/01/12 25/08/11 27/05/11 28/02/11 -
Price 0.45 0.43 0.51 0.53 0.54 0.85 0.87 -
P/RPS 0.16 0.16 0.19 0.21 0.23 0.37 0.38 -43.85%
P/EPS 4.20 5.27 -44.74 9.67 10.38 35.42 6.03 -21.44%
EY 23.82 18.98 -2.24 10.34 9.63 2.82 16.59 27.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.31 0.31 0.32 0.51 0.53 -36.24%

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