[SMISCOR] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -86.48%
YoY- -75.56%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 72,998 54,118 35,583 17,799 63,611 47,220 31,303 75.58%
PBT 687 723 -320 -174 393 1,057 783 -8.32%
Tax -627 -666 -407 240 95 -319 -338 50.80%
NP 60 57 -727 66 488 738 445 -73.60%
-
NP to SH 1,398 1,153 151 66 488 204 225 236.85%
-
Tax Rate 91.27% 92.12% - - -24.17% 30.18% 43.17% -
Total Cost 72,938 54,061 36,310 17,733 63,123 46,482 30,858 77.16%
-
Net Worth 61,834 64,155 63,064 62,919 64,469 18,050 33,409 50.57%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 61,834 64,155 63,064 62,919 64,469 18,050 33,409 50.57%
NOSH 44,807 44,863 44,411 43,999 44,770 12,363 22,727 57.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.08% 0.11% -2.04% 0.37% 0.77% 1.56% 1.42% -
ROE 2.26% 1.80% 0.24% 0.10% 0.76% 1.13% 0.67% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 162.91 120.63 80.12 40.45 142.08 381.93 137.73 11.80%
EPS 3.12 2.57 0.34 0.15 1.09 1.65 0.99 114.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.43 1.42 1.43 1.44 1.46 1.47 -4.11%
Adjusted Per Share Value based on latest NOSH - 43,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 162.94 120.80 79.43 39.73 141.99 105.40 69.87 75.58%
EPS 3.12 2.57 0.34 0.15 1.09 0.46 0.50 237.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3802 1.432 1.4077 1.4045 1.4391 0.4029 0.7457 50.57%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.33 0.44 0.49 0.86 0.70 0.72 0.87 -
P/RPS 0.20 0.36 0.61 2.13 0.49 0.19 0.63 -53.36%
P/EPS 10.58 17.12 144.12 573.33 64.22 43.64 87.88 -75.52%
EY 9.45 5.84 0.69 0.17 1.56 2.29 1.14 308.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.35 0.60 0.49 0.49 0.59 -45.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 21/11/05 26/08/05 19/05/05 24/02/05 30/11/04 27/08/04 -
Price 0.42 0.33 0.45 0.56 0.90 0.75 0.75 -
P/RPS 0.26 0.27 0.56 1.38 0.63 0.20 0.54 -38.48%
P/EPS 13.46 12.84 132.35 373.33 82.57 45.45 75.76 -68.29%
EY 7.43 7.79 0.76 0.27 1.21 2.20 1.32 215.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.32 0.39 0.62 0.51 0.51 -29.72%

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