[SMISCOR] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 139.22%
YoY- -80.34%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 54,118 35,583 17,799 63,611 47,220 31,303 14,578 139.56%
PBT 723 -320 -174 393 1,057 783 418 44.04%
Tax -666 -407 240 95 -319 -338 -148 172.31%
NP 57 -727 66 488 738 445 270 -64.51%
-
NP to SH 1,153 151 66 488 204 225 270 162.98%
-
Tax Rate 92.12% - - -24.17% 30.18% 43.17% 35.41% -
Total Cost 54,061 36,310 17,733 63,123 46,482 30,858 14,308 142.39%
-
Net Worth 64,155 63,064 62,919 64,469 18,050 33,409 66,149 -2.01%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 64,155 63,064 62,919 64,469 18,050 33,409 66,149 -2.01%
NOSH 44,863 44,411 43,999 44,770 12,363 22,727 44,999 -0.20%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.11% -2.04% 0.37% 0.77% 1.56% 1.42% 1.85% -
ROE 1.80% 0.24% 0.10% 0.76% 1.13% 0.67% 0.41% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 120.63 80.12 40.45 142.08 381.93 137.73 32.40 140.02%
EPS 2.57 0.34 0.15 1.09 1.65 0.99 0.60 163.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.43 1.44 1.46 1.47 1.47 -1.82%
Adjusted Per Share Value based on latest NOSH - 44,642
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 120.80 79.43 39.73 141.99 105.40 69.87 32.54 139.56%
EPS 2.57 0.34 0.15 1.09 0.46 0.50 0.60 163.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.432 1.4077 1.4045 1.4391 0.4029 0.7457 1.4766 -2.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.44 0.49 0.86 0.70 0.72 0.87 1.22 -
P/RPS 0.36 0.61 2.13 0.49 0.19 0.63 3.77 -79.07%
P/EPS 17.12 144.12 573.33 64.22 43.64 87.88 203.33 -80.76%
EY 5.84 0.69 0.17 1.56 2.29 1.14 0.49 420.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.60 0.49 0.49 0.59 0.83 -48.10%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 26/08/05 19/05/05 24/02/05 30/11/04 27/08/04 18/05/04 -
Price 0.33 0.45 0.56 0.90 0.75 0.75 0.96 -
P/RPS 0.27 0.56 1.38 0.63 0.20 0.54 2.96 -79.70%
P/EPS 12.84 132.35 373.33 82.57 45.45 75.76 160.00 -81.36%
EY 7.79 0.76 0.27 1.21 2.20 1.32 0.63 433.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.32 0.39 0.62 0.51 0.51 0.65 -49.94%

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