[SMISCOR] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 71.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 31,895 15,547 73,243 56,779 37,494 16,416 0 -
PBT 1,983 853 11,159 8,461 5,731 2,225 10,014 -66.12%
Tax -520 -247 -2,405 -2,443 -1,968 -1,127 -10,014 -86.15%
NP 1,463 606 8,754 6,018 3,763 1,098 0 -
-
NP to SH 1,463 606 9,208 6,472 3,763 1,098 -1 -
-
Tax Rate 26.22% 28.96% 21.55% 28.87% 34.34% 50.65% 100.00% -
Total Cost 30,432 14,941 64,489 50,761 33,731 15,318 0 -
-
Net Worth 66,943 64,928 60,971 5,105,688 4,720,854 3,162,240 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 2,164 - - - - - -
Div Payout % - 357.14% - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 66,943 64,928 60,971 5,105,688 4,720,854 3,162,240 0 -
NOSH 44,333 43,285 41,477 3,595,555 3,420,909 2,195,999 0 -
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.59% 3.90% 11.95% 10.60% 10.04% 6.69% 0.00% -
ROE 2.19% 0.93% 15.10% 0.13% 0.08% 0.03% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 71.94 35.92 176.58 1.58 1.10 0.75 0.00 -
EPS 3.30 1.40 22.20 0.18 0.11 0.05 0.00 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.50 1.47 1.42 1.38 1.44 1.30 10.52%
Adjusted Per Share Value based on latest NOSH - 3,760,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 71.19 34.70 163.49 126.74 83.69 36.64 0.00 -
EPS 3.27 1.35 20.55 14.45 8.40 2.45 0.00 -
DPS 0.00 4.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4943 1.4493 1.361 113.9663 105.3762 70.5857 1.30 9.75%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - - -
Price 1.16 0.81 0.81 0.89 1.23 0.00 0.00 -
P/RPS 1.61 2.26 0.46 56.36 112.22 0.00 0.00 -
P/EPS 35.15 57.86 3.65 494.44 1,118.18 0.00 0.00 -
EY 2.84 1.73 27.41 0.20 0.09 0.00 0.00 -
DY 0.00 6.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.54 0.55 0.63 0.89 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 17/09/03 21/05/03 14/04/03 20/11/02 27/08/02 22/05/02 15/04/02 -
Price 1.15 0.85 0.81 0.90 1.16 1.46 0.00 -
P/RPS 1.60 2.37 0.46 56.99 105.84 195.31 0.00 -
P/EPS 34.85 60.71 3.65 500.00 1,054.55 2,920.00 0.00 -
EY 2.87 1.65 27.41 0.20 0.09 0.03 0.00 -
DY 0.00 5.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.57 0.55 0.63 0.84 1.01 0.00 -

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