[SMISCOR] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 663.58%
YoY- 465.2%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 41,435 22,041 72,998 54,118 35,583 17,799 63,611 -24.91%
PBT 1,612 1,040 687 723 -320 -174 393 156.90%
Tax -448 -253 -627 -666 -407 240 95 -
NP 1,164 787 60 57 -727 66 488 78.80%
-
NP to SH 1,150 733 1,398 1,153 151 66 488 77.36%
-
Tax Rate 27.79% 24.33% 91.27% 92.12% - - -24.17% -
Total Cost 40,271 21,254 72,938 54,061 36,310 17,733 63,123 -25.95%
-
Net Worth 65,330 65,254 61,834 64,155 63,064 62,919 64,469 0.89%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 65,330 65,254 61,834 64,155 63,064 62,919 64,469 0.89%
NOSH 44,747 44,695 44,807 44,863 44,411 43,999 44,770 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.81% 3.57% 0.08% 0.11% -2.04% 0.37% 0.77% -
ROE 1.76% 1.12% 2.26% 1.80% 0.24% 0.10% 0.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 92.60 49.31 162.91 120.63 80.12 40.45 142.08 -24.88%
EPS 2.57 1.64 3.12 2.57 0.34 0.15 1.09 77.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.46 1.38 1.43 1.42 1.43 1.44 0.92%
Adjusted Per Share Value based on latest NOSH - 44,732
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 98.16 52.21 172.93 128.20 84.29 42.16 150.69 -24.91%
EPS 2.72 1.74 3.31 2.73 0.36 0.16 1.16 76.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5477 1.5459 1.4648 1.5198 1.494 1.4905 1.5273 0.89%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.49 0.37 0.33 0.44 0.49 0.86 0.70 -
P/RPS 0.53 0.75 0.20 0.36 0.61 2.13 0.49 5.38%
P/EPS 19.07 22.56 10.58 17.12 144.12 573.33 64.22 -55.58%
EY 5.24 4.43 9.45 5.84 0.69 0.17 1.56 124.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.25 0.24 0.31 0.35 0.60 0.49 -21.67%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 22/05/06 24/02/06 21/11/05 26/08/05 19/05/05 24/02/05 -
Price 0.45 0.40 0.42 0.33 0.45 0.56 0.90 -
P/RPS 0.49 0.81 0.26 0.27 0.56 1.38 0.63 -15.46%
P/EPS 17.51 24.39 13.46 12.84 132.35 373.33 82.57 -64.53%
EY 5.71 4.10 7.43 7.79 0.76 0.27 1.21 182.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.30 0.23 0.32 0.39 0.62 -37.08%

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