[SMISCOR] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -24.91%
YoY- -57.91%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 31,354 27,898 28,418 32,079 24,998 24,514 24,367 18.32%
PBT 2,086 1,649 -1,492 1,499 1,603 1,205 1,401 30.42%
Tax -746 -615 -739 -661 -664 -619 -273 95.57%
NP 1,340 1,034 -2,231 838 939 586 1,128 12.17%
-
NP to SH 1,401 862 -2,193 636 847 253 779 47.94%
-
Tax Rate 35.76% 37.30% - 44.10% 41.42% 51.37% 19.49% -
Total Cost 30,014 26,864 30,649 31,241 24,059 23,928 23,239 18.61%
-
Net Worth 70,049 68,875 69,297 71,181 71,147 69,996 42,331 39.94%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 70,049 68,875 69,297 71,181 71,147 69,996 42,331 39.94%
NOSH 42,198 42,254 42,254 42,119 42,350 42,166 42,331 -0.20%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.27% 3.71% -7.85% 2.61% 3.76% 2.39% 4.63% -
ROE 2.00% 1.25% -3.16% 0.89% 1.19% 0.36% 1.84% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 74.30 66.02 67.25 76.16 59.03 58.14 57.56 18.57%
EPS 3.32 2.04 -5.19 1.51 2.00 0.60 1.84 48.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.63 1.64 1.69 1.68 1.66 1.00 40.24%
Adjusted Per Share Value based on latest NOSH - 42,119
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 74.28 66.09 67.32 75.99 59.22 58.07 57.72 18.33%
EPS 3.32 2.04 -5.20 1.51 2.01 0.60 1.85 47.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6595 1.6316 1.6416 1.6863 1.6855 1.6582 1.0028 39.95%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.46 0.50 0.49 0.705 0.78 0.90 -
P/RPS 0.55 0.70 0.74 0.64 1.19 1.34 1.56 -50.12%
P/EPS 12.35 22.55 -9.63 32.45 35.25 130.00 48.91 -60.08%
EY 8.10 4.43 -10.38 3.08 2.84 0.77 2.04 150.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.30 0.29 0.42 0.47 0.90 -57.46%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 30/01/12 25/08/11 27/05/11 28/02/11 -
Price 0.45 0.43 0.51 0.53 0.54 0.85 0.87 -
P/RPS 0.61 0.65 0.76 0.70 0.91 1.46 1.51 -45.38%
P/EPS 13.55 21.08 -9.83 35.10 27.00 141.67 47.28 -56.56%
EY 7.38 4.74 -10.18 2.85 3.70 0.71 2.12 129.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.31 0.31 0.32 0.51 0.87 -54.19%

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