[SMISCOR] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -16.67%
YoY- -84.62%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 17,799 63,611 47,220 31,303 14,578 62,198 48,204 -48.50%
PBT -174 393 1,057 783 418 3,287 2,426 -
Tax 240 95 -319 -338 -148 -805 -907 -
NP 66 488 738 445 270 2,482 1,519 -87.61%
-
NP to SH 66 488 204 225 270 2,482 1,519 -87.61%
-
Tax Rate - -24.17% 30.18% 43.17% 35.41% 24.49% 37.39% -
Total Cost 17,733 63,123 46,482 30,858 14,308 59,716 46,685 -47.52%
-
Net Worth 62,919 64,469 18,050 33,409 66,149 66,294 64,971 -2.11%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - 2,240 -
Div Payout % - - - - - - 147.49% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 62,919 64,469 18,050 33,409 66,149 66,294 64,971 -2.11%
NOSH 43,999 44,770 12,363 22,727 44,999 44,793 44,808 -1.20%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.37% 0.77% 1.56% 1.42% 1.85% 3.99% 3.15% -
ROE 0.10% 0.76% 1.13% 0.67% 0.41% 3.74% 2.34% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 40.45 142.08 381.93 137.73 32.40 138.85 107.58 -47.87%
EPS 0.15 1.09 1.65 0.99 0.60 5.54 3.39 -87.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.43 1.44 1.46 1.47 1.47 1.48 1.45 -0.92%
Adjusted Per Share Value based on latest NOSH - 9,230
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 42.16 150.69 111.86 74.16 34.53 147.34 114.19 -48.50%
EPS 0.16 1.16 0.48 0.53 0.64 5.88 3.60 -87.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.31 -
NAPS 1.4905 1.5273 0.4276 0.7914 1.5671 1.5705 1.5392 -2.11%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.86 0.70 0.72 0.87 1.22 1.20 1.38 -
P/RPS 2.13 0.49 0.19 0.63 3.77 0.86 1.28 40.38%
P/EPS 573.33 64.22 43.64 87.88 203.33 21.66 40.71 482.24%
EY 0.17 1.56 2.29 1.14 0.49 4.62 2.46 -83.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.62 -
P/NAPS 0.60 0.49 0.49 0.59 0.83 0.81 0.95 -26.36%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 24/02/05 30/11/04 27/08/04 18/05/04 27/02/04 05/12/03 -
Price 0.56 0.90 0.75 0.75 0.96 1.18 1.26 -
P/RPS 1.38 0.63 0.20 0.54 2.96 0.85 1.17 11.62%
P/EPS 373.33 82.57 45.45 75.76 160.00 21.30 37.17 364.86%
EY 0.27 1.21 2.20 1.32 0.63 4.70 2.69 -78.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
P/NAPS 0.39 0.62 0.51 0.51 0.65 0.80 0.87 -41.39%

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