[SMISCOR] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -56.49%
YoY- -55.45%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 63,611 62,960 62,606 58,312 62,198 64,272 63,790 -0.18%
PBT 393 1,409 1,566 1,672 3,287 3,234 3,966 -78.43%
Tax 95 -425 -676 -592 -805 -1,209 -1,040 -
NP 488 984 890 1,080 2,482 2,025 2,926 -69.53%
-
NP to SH 488 272 450 1,080 2,482 2,025 2,926 -69.53%
-
Tax Rate -24.17% 30.16% 43.17% 35.41% 24.49% 37.38% 26.22% -
Total Cost 63,123 61,976 61,716 57,232 59,716 62,246 60,864 2.44%
-
Net Worth 64,469 18,050 33,409 66,149 66,294 64,971 66,943 -2.46%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - 2,987 - -
Div Payout % - - - - - 147.49% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 64,469 18,050 33,409 66,149 66,294 64,971 66,943 -2.46%
NOSH 44,770 12,363 22,727 44,999 44,793 44,808 44,333 0.65%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.77% 1.56% 1.42% 1.85% 3.99% 3.15% 4.59% -
ROE 0.76% 1.51% 1.35% 1.63% 3.74% 3.12% 4.37% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 142.08 509.24 275.47 129.58 138.85 143.44 143.89 -0.83%
EPS 1.09 2.20 1.98 2.40 5.54 4.52 6.60 -69.73%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
NAPS 1.44 1.46 1.47 1.47 1.48 1.45 1.51 -3.10%
Adjusted Per Share Value based on latest NOSH - 44,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 141.99 140.54 139.75 130.16 138.83 143.46 142.39 -0.18%
EPS 1.09 0.61 1.00 2.41 5.54 4.52 6.53 -69.51%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
NAPS 1.4391 0.4029 0.7457 1.4766 1.4798 1.4503 1.4943 -2.46%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.70 0.72 0.87 1.22 1.20 1.38 1.16 -
P/RPS 0.49 0.14 0.32 0.94 0.86 0.96 0.81 -28.36%
P/EPS 64.22 32.73 43.94 50.83 21.66 30.53 17.58 136.26%
EY 1.56 3.06 2.28 1.97 4.62 3.28 5.69 -57.63%
DY 0.00 0.00 0.00 0.00 0.00 4.83 0.00 -
P/NAPS 0.49 0.49 0.59 0.83 0.81 0.95 0.77 -25.91%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 30/11/04 27/08/04 18/05/04 27/02/04 05/12/03 17/09/03 -
Price 0.90 0.75 0.75 0.96 1.18 1.26 1.15 -
P/RPS 0.63 0.15 0.27 0.74 0.85 0.88 0.80 -14.66%
P/EPS 82.57 34.09 37.88 40.00 21.30 27.88 17.42 180.84%
EY 1.21 2.93 2.64 2.50 4.70 3.59 5.74 -64.41%
DY 0.00 0.00 0.00 0.00 0.00 5.29 0.00 -
P/NAPS 0.62 0.51 0.51 0.65 0.80 0.87 0.76 -12.63%

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