[SMISCOR] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -52.75%
YoY- 444.0%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 97,487 73,120 49,346 23,953 67,803 48,278 30,883 114.73%
PBT 9,858 8,457 6,154 3,044 5,310 3,370 1,670 225.56%
Tax -1,386 -1,113 -780 -289 -593 -398 -164 313.29%
NP 8,472 7,344 5,374 2,755 4,717 2,972 1,506 215.31%
-
NP to SH 6,113 5,334 3,823 2,176 4,605 2,972 1,506 153.81%
-
Tax Rate 14.06% 13.16% 12.67% 9.49% 11.17% 11.81% 9.82% -
Total Cost 89,015 65,776 43,972 21,198 63,086 45,306 29,377 108.97%
-
Net Worth 69,896 69,058 67,464 66,299 64,265 63,442 62,287 7.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 69,896 69,058 67,464 66,299 64,265 63,442 62,287 7.96%
NOSH 42,361 42,366 42,430 42,500 42,560 42,578 42,662 -0.46%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.69% 10.04% 10.89% 11.50% 6.96% 6.16% 4.88% -
ROE 8.75% 7.72% 5.67% 3.28% 7.17% 4.68% 2.42% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 230.13 172.59 116.30 56.36 159.31 113.39 72.39 115.74%
EPS 14.44 12.59 9.01 5.12 10.82 6.98 3.53 155.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.63 1.59 1.56 1.51 1.49 1.46 8.47%
Adjusted Per Share Value based on latest NOSH - 42,500
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 217.60 163.21 110.15 53.47 151.35 107.76 68.94 114.72%
EPS 13.65 11.91 8.53 4.86 10.28 6.63 3.36 153.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5602 1.5415 1.5059 1.4799 1.4345 1.4161 1.3904 7.96%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.90 0.59 0.58 0.58 0.43 0.52 0.59 -
P/RPS 0.39 0.34 0.50 1.03 0.27 0.46 0.82 -38.98%
P/EPS 6.24 4.69 6.44 11.33 3.97 7.45 16.71 -48.05%
EY 16.03 21.34 15.53 8.83 25.16 13.42 5.98 92.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.36 0.36 0.37 0.28 0.35 0.40 23.58%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 24/08/10 27/05/10 24/02/10 26/11/09 28/08/09 -
Price 0.87 0.83 0.55 0.44 0.55 0.49 0.52 -
P/RPS 0.38 0.48 0.47 0.78 0.35 0.43 0.72 -34.61%
P/EPS 6.03 6.59 6.10 8.59 5.08 7.02 14.73 -44.77%
EY 16.59 15.17 16.38 11.64 19.67 14.24 6.79 81.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.35 0.28 0.36 0.33 0.36 29.32%

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