[SMISCOR] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 103.82%
YoY- 266.97%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 67,803 64,370 61,766 58,324 81,257 84,304 85,588 -14.34%
PBT 5,310 4,493 3,340 1,620 3,390 2,876 1,202 168.50%
Tax -593 -530 -328 -20 -2,605 -1,226 -1,216 -37.96%
NP 4,717 3,962 3,012 1,600 785 1,649 -14 -
-
NP to SH 4,605 3,962 3,012 1,600 785 1,649 -14 -
-
Tax Rate 11.17% 11.80% 9.82% 1.23% 76.84% 42.63% 101.16% -
Total Cost 63,086 60,408 58,754 56,724 80,472 82,654 85,602 -18.36%
-
Net Worth 64,265 63,442 62,287 60,851 61,260 62,282 49,349 19.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 64,265 63,442 62,287 60,851 61,260 62,282 49,349 19.19%
NOSH 42,560 42,578 42,662 42,553 43,141 43,251 35,000 13.88%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.96% 6.16% 4.88% 2.74% 0.97% 1.96% -0.02% -
ROE 7.17% 6.25% 4.84% 2.63% 1.28% 2.65% -0.03% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 159.31 151.18 144.78 137.06 188.35 194.91 244.54 -24.79%
EPS 10.82 9.31 7.06 3.76 1.82 3.81 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.49 1.46 1.43 1.42 1.44 1.41 4.66%
Adjusted Per Share Value based on latest NOSH - 42,553
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 160.62 152.49 146.32 138.17 192.49 199.71 202.75 -14.34%
EPS 10.91 9.39 7.14 3.79 1.86 3.91 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5224 1.5029 1.4756 1.4415 1.4512 1.4754 1.1691 19.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.43 0.52 0.59 0.29 0.33 0.38 0.38 -
P/RPS 0.27 0.34 0.41 0.21 0.18 0.19 0.16 41.60%
P/EPS 3.97 5.59 8.36 7.71 18.14 9.97 -950.00 -
EY 25.16 17.90 11.97 12.97 5.51 10.04 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.40 0.20 0.23 0.26 0.27 2.44%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 28/08/09 27/05/09 27/02/09 27/11/08 28/08/08 -
Price 0.55 0.49 0.52 0.59 0.33 0.33 0.38 -
P/RPS 0.35 0.32 0.36 0.43 0.18 0.17 0.16 68.27%
P/EPS 5.08 5.27 7.37 15.69 18.14 8.65 -950.00 -
EY 19.67 18.99 13.58 6.37 5.51 11.56 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.36 0.41 0.23 0.23 0.27 21.07%

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