[SMISCOR] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 21.44%
YoY- -40.1%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 107,511 75,975 40,544 146,743 110,978 74,003 35,482 109.25%
PBT 2,604 2,243 1,620 5,765 4,676 3,933 2,019 18.46%
Tax -1,128 -791 -274 -2,702 -1,717 -1,249 -509 69.89%
NP 1,476 1,452 1,346 3,063 2,959 2,684 1,510 -1.50%
-
NP to SH 849 924 1,005 2,526 2,080 1,842 969 -8.42%
-
Tax Rate 43.32% 35.27% 16.91% 46.87% 36.72% 31.76% 25.21% -
Total Cost 106,035 74,523 39,198 143,680 108,019 71,319 33,972 113.42%
-
Net Worth 73,131 74,257 74,741 73,470 72,567 72,499 72,464 0.61%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 1,055 - - - -
Div Payout % - - - 41.79% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 73,131 74,257 74,741 73,470 72,567 72,499 72,464 0.61%
NOSH 42,029 42,191 42,226 42,224 42,190 42,151 42,130 -0.15%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.37% 1.91% 3.32% 2.09% 2.67% 3.63% 4.26% -
ROE 1.16% 1.24% 1.34% 3.44% 2.87% 2.54% 1.34% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 255.80 180.07 96.01 347.53 263.04 175.57 84.22 109.58%
EPS 2.02 2.19 2.38 5.99 4.93 4.37 2.30 -8.28%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.74 1.76 1.77 1.74 1.72 1.72 1.72 0.77%
Adjusted Per Share Value based on latest NOSH - 42,499
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 254.69 179.98 96.05 347.63 262.90 175.31 84.06 109.24%
EPS 2.01 2.19 2.38 5.98 4.93 4.36 2.30 -8.58%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.7325 1.7591 1.7706 1.7405 1.7191 1.7175 1.7166 0.61%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.71 0.71 0.685 0.68 0.87 0.795 0.665 -
P/RPS 0.28 0.39 0.71 0.20 0.33 0.45 0.79 -49.88%
P/EPS 35.15 32.42 28.78 11.37 17.65 18.19 28.91 13.90%
EY 2.85 3.08 3.47 8.80 5.67 5.50 3.46 -12.11%
DY 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.39 0.39 0.51 0.46 0.39 3.38%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 27/05/15 24/02/15 20/11/14 27/08/14 27/05/14 -
Price 0.77 0.765 0.765 0.71 0.755 0.86 0.855 -
P/RPS 0.30 0.42 0.80 0.20 0.29 0.49 1.02 -55.74%
P/EPS 38.12 34.93 32.14 11.87 15.31 19.68 37.17 1.69%
EY 2.62 2.86 3.11 8.43 6.53 5.08 2.69 -1.74%
DY 0.00 0.00 0.00 3.52 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.43 0.41 0.44 0.50 0.50 -8.16%

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