[SMISCOR] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 854.49%
YoY- 240.71%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 115,639 117,096 118,504 111,592 110,009 108,788 99,024 10.84%
PBT 3,365 4,969 7,470 6,596 2,815 5,742 5,616 -28.81%
Tax -2,133 -2,345 -2,722 -2,460 -2,683 -2,592 -2,566 -11.54%
NP 1,232 2,624 4,748 4,136 132 3,150 3,050 -45.20%
-
NP to SH 854 2,520 4,526 3,448 -457 2,314 2,200 -46.63%
-
Tax Rate 63.39% 47.19% 36.44% 37.30% 95.31% 45.14% 45.69% -
Total Cost 114,407 114,472 113,756 107,456 109,877 105,637 95,974 12.36%
-
Net Worth 68,298 69,609 70,085 68,875 65,743 71,382 71,076 -2.61%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,408 - - - - - - -
Div Payout % 164.89% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 68,298 69,609 70,085 68,875 65,743 71,382 71,076 -2.61%
NOSH 42,159 42,187 42,220 42,254 40,087 42,238 42,307 -0.23%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.07% 2.24% 4.01% 3.71% 0.12% 2.90% 3.08% -
ROE 1.25% 3.62% 6.46% 5.01% -0.70% 3.24% 3.10% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 274.29 277.56 280.68 264.09 274.42 257.56 234.06 11.09%
EPS 2.02 5.97 10.72 8.16 -1.14 5.48 5.20 -46.60%
DPS 3.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.65 1.66 1.63 1.64 1.69 1.68 -2.38%
Adjusted Per Share Value based on latest NOSH - 42,254
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 273.94 277.39 280.73 264.36 260.61 257.71 234.58 10.84%
EPS 2.02 5.97 10.72 8.17 -1.08 5.48 5.21 -46.67%
DPS 3.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.618 1.649 1.6603 1.6316 1.5574 1.691 1.6838 -2.61%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.43 0.43 0.41 0.46 0.50 0.49 0.705 -
P/RPS 0.16 0.15 0.15 0.17 0.18 0.19 0.30 -34.10%
P/EPS 21.23 7.20 3.82 5.64 -43.86 8.94 13.56 34.64%
EY 4.71 13.89 26.15 17.74 -2.28 11.18 7.38 -25.77%
DY 7.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.25 0.28 0.30 0.29 0.42 -25.41%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 30/01/12 25/08/11 -
Price 0.395 0.50 0.45 0.43 0.51 0.53 0.54 -
P/RPS 0.14 0.18 0.16 0.16 0.19 0.21 0.23 -28.06%
P/EPS 19.50 8.37 4.20 5.27 -44.74 9.67 10.38 51.95%
EY 5.13 11.95 23.82 18.98 -2.24 10.34 9.63 -34.16%
DY 8.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.27 0.26 0.31 0.31 0.32 -17.37%

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