[SMISCOR] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -9.33%
YoY- -86.57%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 35,583 17,799 63,611 47,220 31,303 14,578 62,198 -31.10%
PBT -320 -174 393 1,057 783 418 3,287 -
Tax -407 240 95 -319 -338 -148 -805 -36.56%
NP -727 66 488 738 445 270 2,482 -
-
NP to SH 151 66 488 204 225 270 2,482 -84.55%
-
Tax Rate - - -24.17% 30.18% 43.17% 35.41% 24.49% -
Total Cost 36,310 17,733 63,123 46,482 30,858 14,308 59,716 -28.24%
-
Net Worth 63,064 62,919 64,469 18,050 33,409 66,149 66,294 -3.27%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 63,064 62,919 64,469 18,050 33,409 66,149 66,294 -3.27%
NOSH 44,411 43,999 44,770 12,363 22,727 44,999 44,793 -0.56%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.04% 0.37% 0.77% 1.56% 1.42% 1.85% 3.99% -
ROE 0.24% 0.10% 0.76% 1.13% 0.67% 0.41% 3.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 80.12 40.45 142.08 381.93 137.73 32.40 138.85 -30.71%
EPS 0.34 0.15 1.09 1.65 0.99 0.60 5.54 -84.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.43 1.44 1.46 1.47 1.47 1.48 -2.72%
Adjusted Per Share Value based on latest NOSH - 2,923
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 84.29 42.16 150.69 111.86 74.16 34.53 147.34 -31.11%
EPS 0.36 0.16 1.16 0.48 0.53 0.64 5.88 -84.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.494 1.4905 1.5273 0.4276 0.7914 1.5671 1.5705 -3.27%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.49 0.86 0.70 0.72 0.87 1.22 1.20 -
P/RPS 0.61 2.13 0.49 0.19 0.63 3.77 0.86 -20.48%
P/EPS 144.12 573.33 64.22 43.64 87.88 203.33 21.66 254.17%
EY 0.69 0.17 1.56 2.29 1.14 0.49 4.62 -71.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.60 0.49 0.49 0.59 0.83 0.81 -42.87%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 19/05/05 24/02/05 30/11/04 27/08/04 18/05/04 27/02/04 -
Price 0.45 0.56 0.90 0.75 0.75 0.96 1.18 -
P/RPS 0.56 1.38 0.63 0.20 0.54 2.96 0.85 -24.30%
P/EPS 132.35 373.33 82.57 45.45 75.76 160.00 21.30 238.36%
EY 0.76 0.27 1.21 2.20 1.32 0.63 4.70 -70.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.62 0.51 0.51 0.65 0.80 -45.74%

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