[SMISCOR] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 22.55%
YoY- -73.05%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 62,960 62,606 58,312 62,198 64,272 63,790 62,188 0.82%
PBT 1,409 1,566 1,672 3,287 3,234 3,966 3,412 -44.45%
Tax -425 -676 -592 -805 -1,209 -1,040 -988 -42.92%
NP 984 890 1,080 2,482 2,025 2,926 2,424 -45.08%
-
NP to SH 272 450 1,080 2,482 2,025 2,926 2,424 -76.64%
-
Tax Rate 30.16% 43.17% 35.41% 24.49% 37.38% 26.22% 28.96% -
Total Cost 61,976 61,716 57,232 59,716 62,246 60,864 59,764 2.44%
-
Net Worth 18,050 33,409 66,149 66,294 64,971 66,943 64,928 -57.30%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 2,987 - 8,657 -
Div Payout % - - - - 147.49% - 357.14% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 18,050 33,409 66,149 66,294 64,971 66,943 64,928 -57.30%
NOSH 12,363 22,727 44,999 44,793 44,808 44,333 43,285 -56.53%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.56% 1.42% 1.85% 3.99% 3.15% 4.59% 3.90% -
ROE 1.51% 1.35% 1.63% 3.74% 3.12% 4.37% 3.73% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 509.24 275.47 129.58 138.85 143.44 143.89 143.67 131.93%
EPS 2.20 1.98 2.40 5.54 4.52 6.60 5.60 -46.26%
DPS 0.00 0.00 0.00 0.00 6.67 0.00 20.00 -
NAPS 1.46 1.47 1.47 1.48 1.45 1.51 1.50 -1.78%
Adjusted Per Share Value based on latest NOSH - 44,871
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 149.15 148.31 138.14 147.34 152.26 151.12 147.32 0.82%
EPS 0.64 1.07 2.56 5.88 4.80 6.93 5.74 -76.74%
DPS 0.00 0.00 0.00 0.00 7.08 0.00 20.51 -
NAPS 0.4276 0.7914 1.5671 1.5705 1.5392 1.5859 1.5381 -57.30%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.72 0.87 1.22 1.20 1.38 1.16 0.81 -
P/RPS 0.14 0.32 0.94 0.86 0.96 0.81 0.56 -60.21%
P/EPS 32.73 43.94 50.83 21.66 30.53 17.58 14.46 72.13%
EY 3.06 2.28 1.97 4.62 3.28 5.69 6.91 -41.81%
DY 0.00 0.00 0.00 0.00 4.83 0.00 24.69 -
P/NAPS 0.49 0.59 0.83 0.81 0.95 0.77 0.54 -6.25%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 18/05/04 27/02/04 05/12/03 17/09/03 21/05/03 -
Price 0.75 0.75 0.96 1.18 1.26 1.15 0.85 -
P/RPS 0.15 0.27 0.74 0.85 0.88 0.80 0.59 -59.76%
P/EPS 34.09 37.88 40.00 21.30 27.88 17.42 15.18 71.23%
EY 2.93 2.64 2.50 4.70 3.59 5.74 6.59 -41.66%
DY 0.00 0.00 0.00 0.00 5.29 0.00 23.53 -
P/NAPS 0.51 0.51 0.65 0.80 0.87 0.76 0.57 -7.12%

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