[SMISCOR] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 63.4%
YoY- -73.05%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 47,220 31,303 14,578 62,198 48,204 31,895 15,547 109.30%
PBT 1,057 783 418 3,287 2,426 1,983 853 15.32%
Tax -319 -338 -148 -805 -907 -520 -247 18.53%
NP 738 445 270 2,482 1,519 1,463 606 13.99%
-
NP to SH 204 225 270 2,482 1,519 1,463 606 -51.51%
-
Tax Rate 30.18% 43.17% 35.41% 24.49% 37.39% 26.22% 28.96% -
Total Cost 46,482 30,858 14,308 59,716 46,685 30,432 14,941 112.66%
-
Net Worth 18,050 33,409 66,149 66,294 64,971 66,943 64,928 -57.30%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 2,240 - 2,164 -
Div Payout % - - - - 147.49% - 357.14% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 18,050 33,409 66,149 66,294 64,971 66,943 64,928 -57.30%
NOSH 12,363 22,727 44,999 44,793 44,808 44,333 43,285 -56.53%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.56% 1.42% 1.85% 3.99% 3.15% 4.59% 3.90% -
ROE 1.13% 0.67% 0.41% 3.74% 2.34% 2.19% 0.93% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 381.93 137.73 32.40 138.85 107.58 71.94 35.92 381.46%
EPS 1.65 0.99 0.60 5.54 3.39 3.30 1.40 11.54%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 5.00 -
NAPS 1.46 1.47 1.47 1.48 1.45 1.51 1.50 -1.78%
Adjusted Per Share Value based on latest NOSH - 44,871
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 111.86 74.16 34.53 147.34 114.19 75.56 36.83 109.30%
EPS 0.48 0.53 0.64 5.88 3.60 3.47 1.44 -51.82%
DPS 0.00 0.00 0.00 0.00 5.31 0.00 5.13 -
NAPS 0.4276 0.7914 1.5671 1.5705 1.5392 1.5859 1.5381 -57.30%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.72 0.87 1.22 1.20 1.38 1.16 0.81 -
P/RPS 0.19 0.63 3.77 0.86 1.28 1.61 2.26 -80.72%
P/EPS 43.64 87.88 203.33 21.66 40.71 35.15 57.86 -17.09%
EY 2.29 1.14 0.49 4.62 2.46 2.84 1.73 20.49%
DY 0.00 0.00 0.00 0.00 3.62 0.00 6.17 -
P/NAPS 0.49 0.59 0.83 0.81 0.95 0.77 0.54 -6.25%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 18/05/04 27/02/04 05/12/03 17/09/03 21/05/03 -
Price 0.75 0.75 0.96 1.18 1.26 1.15 0.85 -
P/RPS 0.20 0.54 2.96 0.85 1.17 1.60 2.37 -80.67%
P/EPS 45.45 75.76 160.00 21.30 37.17 34.85 60.71 -17.50%
EY 2.20 1.32 0.63 4.70 2.69 2.87 1.65 21.07%
DY 0.00 0.00 0.00 0.00 3.97 0.00 5.88 -
P/NAPS 0.51 0.51 0.65 0.80 0.87 0.76 0.57 -7.12%

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