[SMISCOR] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1172.41%
YoY- 552.36%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 16,301 14,581 18,029 20,434 21,457 21,337 22,242 -18.72%
PBT 1,265 405 1,233 1,556 351 250 943 21.65%
Tax -159 -5 -1,685 -312 -467 -141 -674 -61.85%
NP 1,106 400 -452 1,244 -116 109 269 156.86%
-
NP to SH 1,106 400 -452 1,244 -116 109 321 128.29%
-
Tax Rate 12.57% 1.23% 136.66% 20.05% 133.05% 56.40% 71.47% -
Total Cost 15,195 14,181 18,481 19,190 21,573 21,228 21,973 -21.81%
-
Net Worth 62,106 60,851 60,885 61,984 62,907 61,911 62,441 -0.35%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 62,106 60,851 60,885 61,984 62,907 61,911 62,441 -0.35%
NOSH 42,538 42,553 42,577 43,044 44,615 43,600 43,972 -2.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.78% 2.74% -2.51% 6.09% -0.54% 0.51% 1.21% -
ROE 1.78% 0.66% -0.74% 2.01% -0.18% 0.18% 0.51% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 38.32 34.27 42.34 47.47 48.09 48.94 50.58 -16.90%
EPS 2.60 0.94 -1.06 2.89 -0.26 0.25 0.73 133.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.43 1.43 1.44 1.41 1.42 1.42 1.87%
Adjusted Per Share Value based on latest NOSH - 43,044
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 38.62 34.54 42.71 48.41 50.83 50.55 52.69 -18.72%
EPS 2.62 0.95 -1.07 2.95 -0.27 0.26 0.76 128.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4713 1.4415 1.4423 1.4684 1.4903 1.4667 1.4792 -0.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.59 0.29 0.33 0.38 0.38 0.39 0.47 -
P/RPS 1.54 0.85 0.78 0.80 0.79 0.80 0.93 40.00%
P/EPS 22.69 30.85 -31.09 13.15 -146.15 156.00 64.38 -50.13%
EY 4.41 3.24 -3.22 7.61 -0.68 0.64 1.55 100.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.20 0.23 0.26 0.27 0.27 0.33 13.69%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 27/02/09 27/11/08 28/08/08 29/05/08 27/02/08 -
Price 0.52 0.59 0.33 0.33 0.38 0.64 0.43 -
P/RPS 1.36 1.72 0.78 0.70 0.79 1.31 0.85 36.83%
P/EPS 20.00 62.77 -31.09 11.42 -146.15 256.00 58.90 -51.36%
EY 5.00 1.59 -3.22 8.76 -0.68 0.39 1.70 105.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.23 0.23 0.27 0.45 0.30 12.93%

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