[SMISCOR] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -93.42%
YoY- -44.81%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 62,198 48,204 31,895 15,547 73,243 56,779 37,494 40.00%
PBT 3,287 2,426 1,983 853 11,159 8,461 5,731 -30.89%
Tax -805 -907 -520 -247 -2,405 -2,443 -1,968 -44.80%
NP 2,482 1,519 1,463 606 8,754 6,018 3,763 -24.17%
-
NP to SH 2,482 1,519 1,463 606 9,208 6,472 3,763 -24.17%
-
Tax Rate 24.49% 37.39% 26.22% 28.96% 21.55% 28.87% 34.34% -
Total Cost 59,716 46,685 30,432 14,941 64,489 50,761 33,731 46.19%
-
Net Worth 66,294 64,971 66,943 64,928 60,971 5,105,688 4,720,854 -94.13%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 2,240 - 2,164 - - - -
Div Payout % - 147.49% - 357.14% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 66,294 64,971 66,943 64,928 60,971 5,105,688 4,720,854 -94.13%
NOSH 44,793 44,808 44,333 43,285 41,477 3,595,555 3,420,909 -94.40%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.99% 3.15% 4.59% 3.90% 11.95% 10.60% 10.04% -
ROE 3.74% 2.34% 2.19% 0.93% 15.10% 0.13% 0.08% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 138.85 107.58 71.94 35.92 176.58 1.58 1.10 2394.25%
EPS 5.54 3.39 3.30 1.40 22.20 0.18 0.11 1254.08%
DPS 0.00 5.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.48 1.45 1.51 1.50 1.47 1.42 1.38 4.76%
Adjusted Per Share Value based on latest NOSH - 43,285
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 147.34 114.19 75.56 36.83 173.51 134.51 88.82 40.00%
EPS 5.88 3.60 3.47 1.44 21.81 15.33 8.91 -24.14%
DPS 0.00 5.31 0.00 5.13 0.00 0.00 0.00 -
NAPS 1.5705 1.5392 1.5859 1.5381 1.4444 120.9513 111.8348 -94.13%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.20 1.38 1.16 0.81 0.81 0.89 1.23 -
P/RPS 0.86 1.28 1.61 2.26 0.46 56.36 112.22 -96.07%
P/EPS 21.66 40.71 35.15 57.86 3.65 494.44 1,118.18 -92.73%
EY 4.62 2.46 2.84 1.73 27.41 0.20 0.09 1271.35%
DY 0.00 3.62 0.00 6.17 0.00 0.00 0.00 -
P/NAPS 0.81 0.95 0.77 0.54 0.55 0.63 0.89 -6.06%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 05/12/03 17/09/03 21/05/03 14/04/03 20/11/02 27/08/02 -
Price 1.18 1.26 1.15 0.85 0.81 0.90 1.16 -
P/RPS 0.85 1.17 1.60 2.37 0.46 56.99 105.84 -95.95%
P/EPS 21.30 37.17 34.85 60.71 3.65 500.00 1,054.55 -92.53%
EY 4.70 2.69 2.87 1.65 27.41 0.20 0.09 1287.10%
DY 0.00 3.97 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 0.76 0.57 0.55 0.63 0.84 -3.19%

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