[SMISCOR] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -72.74%
YoY- -84.69%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 35,431 40,544 35,765 36,975 38,521 35,482 35,489 -0.10%
PBT 623 1,620 1,089 743 1,914 2,019 299 63.35%
Tax -517 -274 -985 -468 -740 -509 -245 64.74%
NP 106 1,346 104 275 1,174 1,510 54 56.96%
-
NP to SH -81 1,005 446 238 873 969 45 -
-
Tax Rate 82.99% 16.91% 90.45% 62.99% 38.66% 25.21% 81.94% -
Total Cost 35,325 39,198 35,661 36,700 37,347 33,972 35,435 -0.20%
-
Net Worth 75,031 74,741 42,499 73,099 72,539 72,464 70,913 3.84%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 1,062 - - - - -
Div Payout % - - 238.23% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 75,031 74,741 42,499 73,099 72,539 72,464 70,913 3.84%
NOSH 42,631 42,226 42,499 42,499 42,173 42,130 41,960 1.06%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.30% 3.32% 0.29% 0.74% 3.05% 4.26% 0.15% -
ROE -0.11% 1.34% 1.05% 0.33% 1.20% 1.34% 0.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 83.11 96.01 84.15 87.00 91.34 84.22 84.58 -1.16%
EPS -0.19 2.38 1.06 0.56 2.07 2.30 0.11 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.77 1.00 1.72 1.72 1.72 1.69 2.75%
Adjusted Per Share Value based on latest NOSH - 42,499
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 83.93 96.05 84.73 87.59 91.25 84.06 84.07 -0.11%
EPS -0.19 2.38 1.06 0.56 2.07 2.30 0.11 -
DPS 0.00 0.00 2.52 0.00 0.00 0.00 0.00 -
NAPS 1.7775 1.7706 1.0068 1.7317 1.7184 1.7166 1.6799 3.84%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.71 0.685 0.68 0.87 0.795 0.665 0.70 -
P/RPS 0.85 0.71 0.81 1.00 0.87 0.79 0.83 1.60%
P/EPS -373.68 28.78 64.80 155.36 38.41 28.91 652.72 -
EY -0.27 3.47 1.54 0.64 2.60 3.46 0.15 -
DY 0.00 0.00 3.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.68 0.51 0.46 0.39 0.41 -1.63%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 24/02/15 20/11/14 27/08/14 27/05/14 20/02/14 -
Price 0.765 0.765 0.71 0.755 0.86 0.855 0.76 -
P/RPS 0.92 0.80 0.84 0.87 0.94 1.02 0.90 1.48%
P/EPS -402.63 32.14 67.66 134.82 41.55 37.17 708.67 -
EY -0.25 3.11 1.48 0.74 2.41 2.69 0.14 -
DY 0.00 0.00 3.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.71 0.44 0.50 0.50 0.45 -2.99%

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