[SMISCOR] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -36.54%
YoY- 187.42%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 48,278 30,883 14,581 81,257 63,228 42,794 21,337 72.26%
PBT 3,370 1,670 405 3,390 2,157 601 250 465.50%
Tax -398 -164 -5 -2,605 -920 -608 -141 99.60%
NP 2,972 1,506 400 785 1,237 -7 109 804.08%
-
NP to SH 2,972 1,506 400 785 1,237 -7 109 804.08%
-
Tax Rate 11.81% 9.82% 1.23% 76.84% 42.65% 101.16% 56.40% -
Total Cost 45,306 29,377 14,181 80,472 61,991 42,801 21,228 65.69%
-
Net Worth 63,442 62,287 60,851 61,260 62,282 49,349 61,911 1.64%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 63,442 62,287 60,851 61,260 62,282 49,349 61,911 1.64%
NOSH 42,578 42,662 42,553 43,141 43,251 35,000 43,600 -1.56%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.16% 4.88% 2.74% 0.97% 1.96% -0.02% 0.51% -
ROE 4.68% 2.42% 0.66% 1.28% 1.99% -0.01% 0.18% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 113.39 72.39 34.27 188.35 146.19 122.27 48.94 75.00%
EPS 6.98 3.53 0.94 1.82 2.86 -0.02 0.25 818.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.46 1.43 1.42 1.44 1.41 1.42 3.25%
Adjusted Per Share Value based on latest NOSH - 42,577
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 114.37 73.16 34.54 192.49 149.78 101.38 50.55 72.25%
EPS 7.04 3.57 0.95 1.86 2.93 -0.02 0.26 799.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5029 1.4756 1.4415 1.4512 1.4754 1.1691 1.4667 1.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.52 0.59 0.29 0.33 0.38 0.38 0.39 -
P/RPS 0.46 0.82 0.85 0.18 0.26 0.31 0.80 -30.82%
P/EPS 7.45 16.71 30.85 18.14 13.29 -1,900.00 156.00 -86.81%
EY 13.42 5.98 3.24 5.51 7.53 -0.05 0.64 659.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.20 0.23 0.26 0.27 0.27 18.86%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 27/05/09 27/02/09 27/11/08 28/08/08 29/05/08 -
Price 0.49 0.52 0.59 0.33 0.33 0.38 0.64 -
P/RPS 0.43 0.72 1.72 0.18 0.23 0.31 1.31 -52.38%
P/EPS 7.02 14.73 62.77 18.14 11.54 -1,900.00 256.00 -90.88%
EY 14.24 6.79 1.59 5.51 8.67 -0.05 0.39 998.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.41 0.23 0.23 0.27 0.45 -18.66%

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