[SMISCOR] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 224.07%
YoY- -93.6%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 15,917 16,725 14,578 13,994 16,309 16,348 15,547 1.57%
PBT 276 363 418 516 442 1,130 853 -52.77%
Tax 17 -189 -148 -341 -388 -273 -247 -
NP 293 174 270 175 54 857 606 -38.31%
-
NP to SH -19 36 270 175 54 857 606 -
-
Tax Rate -6.16% 52.07% 35.41% 66.09% 87.78% 24.16% 28.96% -
Total Cost 15,624 16,551 14,308 13,819 16,255 15,491 14,941 3.01%
-
Net Worth 4,267 13,569 66,149 66,410 65,250 68,108 64,928 -83.63%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - 2,164 -
Div Payout % - - - - - - 357.14% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 4,267 13,569 66,149 66,410 65,250 68,108 64,928 -83.63%
NOSH 2,923 9,230 44,999 44,871 45,000 45,105 43,285 -83.33%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.84% 1.04% 1.85% 1.25% 0.33% 5.24% 3.90% -
ROE -0.45% 0.27% 0.41% 0.26% 0.08% 1.26% 0.93% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 544.53 181.19 32.40 31.19 36.24 36.24 35.92 509.49%
EPS 0.65 0.39 0.60 0.39 0.12 1.90 1.40 -39.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.46 1.47 1.47 1.48 1.45 1.51 1.50 -1.78%
Adjusted Per Share Value based on latest NOSH - 44,871
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 35.53 37.33 32.54 31.24 36.40 36.49 34.70 1.58%
EPS -0.04 0.08 0.60 0.39 0.12 1.91 1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.83 -
NAPS 0.0953 0.3029 1.4766 1.4824 1.4565 1.5203 1.4493 -83.62%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.72 0.87 1.22 1.20 1.38 1.16 0.81 -
P/RPS 0.13 0.48 3.77 3.85 3.81 3.20 2.26 -85.02%
P/EPS -110.77 223.08 203.33 307.69 1,150.00 61.05 57.86 -
EY -0.90 0.45 0.49 0.33 0.09 1.64 1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.17 -
P/NAPS 0.49 0.59 0.83 0.81 0.95 0.77 0.54 -6.25%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 18/05/04 27/02/04 05/12/03 17/09/03 21/05/03 -
Price 0.75 0.75 0.96 1.18 1.26 1.15 0.85 -
P/RPS 0.14 0.41 2.96 3.78 3.48 3.17 2.37 -84.75%
P/EPS -115.38 192.31 160.00 302.56 1,050.00 60.53 60.71 -
EY -0.87 0.52 0.63 0.33 0.10 1.65 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.51 0.51 0.65 0.80 0.87 0.76 0.57 -7.12%

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