[SMISCOR] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 17771.43%
YoY- 201.48%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 30,883 14,581 81,257 63,228 42,794 21,337 70,818 -42.52%
PBT 1,670 405 3,390 2,157 601 250 -94 -
Tax -164 -5 -2,605 -920 -608 -141 -950 -69.02%
NP 1,506 400 785 1,237 -7 109 -1,044 -
-
NP to SH 1,506 400 785 1,237 -7 109 -898 -
-
Tax Rate 9.82% 1.23% 76.84% 42.65% 101.16% 56.40% - -
Total Cost 29,377 14,181 80,472 61,991 42,801 21,228 71,862 -44.94%
-
Net Worth 62,287 60,851 61,260 62,282 49,349 61,911 62,507 -0.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 62,287 60,851 61,260 62,282 49,349 61,911 62,507 -0.23%
NOSH 42,662 42,553 43,141 43,251 35,000 43,600 44,019 -2.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.88% 2.74% 0.97% 1.96% -0.02% 0.51% -1.47% -
ROE 2.42% 0.66% 1.28% 1.99% -0.01% 0.18% -1.44% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 72.39 34.27 188.35 146.19 122.27 48.94 160.88 -41.30%
EPS 3.53 0.94 1.82 2.86 -0.02 0.25 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.43 1.42 1.44 1.41 1.42 1.42 1.87%
Adjusted Per Share Value based on latest NOSH - 43,044
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 73.16 34.54 192.49 149.78 101.38 50.55 167.76 -42.52%
EPS 3.57 0.95 1.86 2.93 -0.02 0.26 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4756 1.4415 1.4512 1.4754 1.1691 1.4667 1.4808 -0.23%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.59 0.29 0.33 0.38 0.38 0.39 0.47 -
P/RPS 0.82 0.85 0.18 0.26 0.31 0.80 0.29 100.08%
P/EPS 16.71 30.85 18.14 13.29 -1,900.00 156.00 -23.04 -
EY 5.98 3.24 5.51 7.53 -0.05 0.64 -4.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.20 0.23 0.26 0.27 0.27 0.33 13.69%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 27/02/09 27/11/08 28/08/08 29/05/08 27/02/08 -
Price 0.52 0.59 0.33 0.33 0.38 0.64 0.43 -
P/RPS 0.72 1.72 0.18 0.23 0.31 1.31 0.27 92.41%
P/EPS 14.73 62.77 18.14 11.54 -1,900.00 256.00 -21.08 -
EY 6.79 1.59 5.51 8.67 -0.05 0.39 -4.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.23 0.23 0.27 0.45 0.30 12.93%

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