[SMISCOR] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 62.53%
YoY- 65.41%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 29,798 27,817 28,570 31,354 27,898 28,418 32,079 -4.79%
PBT 2,095 -362 -8 2,086 1,649 -1,492 1,499 24.97%
Tax -817 -374 -398 -746 -615 -739 -661 15.15%
NP 1,278 -736 -406 1,340 1,034 -2,231 838 32.45%
-
NP to SH 975 -1,036 -373 1,401 862 -2,193 636 32.91%
-
Tax Rate 39.00% - - 35.76% 37.30% - 44.10% -
Total Cost 28,520 28,553 28,976 30,014 26,864 30,649 31,241 -5.88%
-
Net Worth 69,642 68,806 69,937 70,049 68,875 69,297 71,181 -1.44%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 1,409 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 69,642 68,806 69,937 70,049 68,875 69,297 71,181 -1.44%
NOSH 42,207 42,212 42,386 42,198 42,254 42,254 42,119 0.13%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.29% -2.65% -1.42% 4.27% 3.71% -7.85% 2.61% -
ROE 1.40% -1.51% -0.53% 2.00% 1.25% -3.16% 0.89% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 70.60 65.90 67.40 74.30 66.02 67.25 76.16 -4.92%
EPS 2.31 -2.45 -0.88 3.32 2.04 -5.19 1.51 32.73%
DPS 0.00 3.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.63 1.65 1.66 1.63 1.64 1.69 -1.58%
Adjusted Per Share Value based on latest NOSH - 42,198
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 70.59 65.90 67.68 74.28 66.09 67.32 75.99 -4.79%
EPS 2.31 -2.45 -0.88 3.32 2.04 -5.20 1.51 32.73%
DPS 0.00 3.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6498 1.63 1.6568 1.6595 1.6316 1.6416 1.6863 -1.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.39 0.43 0.43 0.41 0.46 0.50 0.49 -
P/RPS 0.55 0.65 0.64 0.55 0.70 0.74 0.64 -9.60%
P/EPS 16.88 -17.52 -48.86 12.35 22.55 -9.63 32.45 -35.29%
EY 5.92 -5.71 -2.05 8.10 4.43 -10.38 3.08 54.52%
DY 0.00 7.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.26 0.25 0.28 0.30 0.29 -11.84%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 30/01/12 -
Price 0.545 0.395 0.50 0.45 0.43 0.51 0.53 -
P/RPS 0.77 0.60 0.74 0.61 0.65 0.76 0.70 6.55%
P/EPS 23.59 -16.09 -56.82 13.55 21.08 -9.83 35.10 -23.25%
EY 4.24 -6.21 -1.76 7.38 4.74 -10.18 2.85 30.28%
DY 0.00 8.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.30 0.27 0.26 0.31 0.31 4.25%

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