[SMISCOR] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -86.67%
YoY- -95.8%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 17,799 16,391 15,917 16,725 14,578 13,994 16,309 5.99%
PBT -174 -664 276 363 418 516 442 -
Tax 240 414 17 -189 -148 -341 -388 -
NP 66 -250 293 174 270 175 54 14.30%
-
NP to SH 66 -250 -19 36 270 175 54 14.30%
-
Tax Rate - - -6.16% 52.07% 35.41% 66.09% 87.78% -
Total Cost 17,733 16,641 15,624 16,551 14,308 13,819 16,255 5.96%
-
Net Worth 62,919 64,285 4,267 13,569 66,149 66,410 65,250 -2.39%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 62,919 64,285 4,267 13,569 66,149 66,410 65,250 -2.39%
NOSH 43,999 44,642 2,923 9,230 44,999 44,871 45,000 -1.48%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.37% -1.53% 1.84% 1.04% 1.85% 1.25% 0.33% -
ROE 0.10% -0.39% -0.45% 0.27% 0.41% 0.26% 0.08% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 40.45 36.72 544.53 181.19 32.40 31.19 36.24 7.59%
EPS 0.15 -0.56 0.65 0.39 0.60 0.39 0.12 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.44 1.46 1.47 1.47 1.48 1.45 -0.92%
Adjusted Per Share Value based on latest NOSH - 9,230
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 39.73 36.59 35.53 37.33 32.54 31.24 36.40 6.00%
EPS 0.15 -0.56 -0.04 0.08 0.60 0.39 0.12 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4045 1.4349 0.0953 0.3029 1.4766 1.4824 1.4565 -2.39%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.86 0.70 0.72 0.87 1.22 1.20 1.38 -
P/RPS 2.13 1.91 0.13 0.48 3.77 3.85 3.81 -32.11%
P/EPS 573.33 -125.00 -110.77 223.08 203.33 307.69 1,150.00 -37.09%
EY 0.17 -0.80 -0.90 0.45 0.49 0.33 0.09 52.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.49 0.59 0.83 0.81 0.95 -26.36%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 24/02/05 30/11/04 27/08/04 18/05/04 27/02/04 05/12/03 -
Price 0.56 0.90 0.75 0.75 0.96 1.18 1.26 -
P/RPS 1.38 2.45 0.14 0.41 2.96 3.78 3.48 -45.99%
P/EPS 373.33 -160.71 -115.38 192.31 160.00 302.56 1,050.00 -49.78%
EY 0.27 -0.62 -0.87 0.52 0.63 0.33 0.10 93.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.62 0.51 0.51 0.65 0.80 0.87 -41.39%

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