[SMISCOR] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 14.17%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 132,961 97,472 63,131 29,798 115,639 87,822 59,252 71.14%
PBT 8,014 7,715 5,009 2,095 3,365 3,727 3,735 66.12%
Tax -3,060 -2,815 -1,853 -817 -2,133 -1,759 -1,361 71.36%
NP 4,954 4,900 3,156 1,278 1,232 1,968 2,374 63.08%
-
NP to SH 4,217 4,172 2,617 975 854 1,890 2,263 51.25%
-
Tax Rate 38.18% 36.49% 36.99% 39.00% 63.39% 47.20% 36.44% -
Total Cost 128,007 92,572 59,975 28,520 114,407 85,854 56,878 71.48%
-
Net Worth 71,733 71,785 70,068 69,642 68,298 69,609 70,085 1.55%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 1,408 - - -
Div Payout % - - - - 164.89% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 71,733 71,785 70,068 69,642 68,298 69,609 70,085 1.55%
NOSH 42,196 42,226 42,209 42,207 42,159 42,187 42,220 -0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.73% 5.03% 5.00% 4.29% 1.07% 2.24% 4.01% -
ROE 5.88% 5.81% 3.73% 1.40% 1.25% 2.72% 3.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 315.10 230.83 149.57 70.60 274.29 208.17 140.34 71.21%
EPS 9.99 9.88 6.20 2.31 2.02 4.48 5.36 51.27%
DPS 0.00 0.00 0.00 0.00 3.34 0.00 0.00 -
NAPS 1.70 1.70 1.66 1.65 1.62 1.65 1.66 1.59%
Adjusted Per Share Value based on latest NOSH - 42,207
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 314.98 230.91 149.55 70.59 273.94 208.05 140.37 71.14%
EPS 9.99 9.88 6.20 2.31 2.02 4.48 5.36 51.27%
DPS 0.00 0.00 0.00 0.00 3.34 0.00 0.00 -
NAPS 1.6993 1.7006 1.6599 1.6498 1.618 1.649 1.6603 1.55%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.70 0.605 0.55 0.39 0.43 0.43 0.41 -
P/RPS 0.22 0.26 0.37 0.55 0.16 0.21 0.29 -16.77%
P/EPS 7.00 6.12 8.87 16.88 21.23 9.60 7.65 -5.73%
EY 14.28 16.33 11.27 5.92 4.71 10.42 13.07 6.06%
DY 0.00 0.00 0.00 0.00 7.77 0.00 0.00 -
P/NAPS 0.41 0.36 0.33 0.24 0.27 0.26 0.25 38.94%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 19/11/13 14/08/13 30/05/13 26/02/13 28/11/12 29/08/12 -
Price 0.76 0.63 0.47 0.545 0.395 0.50 0.45 -
P/RPS 0.24 0.27 0.31 0.77 0.14 0.24 0.32 -17.40%
P/EPS 7.60 6.38 7.58 23.59 19.50 11.16 8.40 -6.43%
EY 13.15 15.68 13.19 4.24 5.13 8.96 11.91 6.80%
DY 0.00 0.00 0.00 0.00 8.46 0.00 0.00 -
P/NAPS 0.45 0.37 0.28 0.33 0.24 0.30 0.27 40.44%

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