[SMISCOR] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -136.33%
YoY- -240.81%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 17,395 16,301 14,581 18,029 20,434 21,457 21,337 -12.72%
PBT 1,700 1,265 405 1,233 1,556 351 250 258.50%
Tax -234 -159 -5 -1,685 -312 -467 -141 40.12%
NP 1,466 1,106 400 -452 1,244 -116 109 464.65%
-
NP to SH 1,466 1,106 400 -452 1,244 -116 109 464.65%
-
Tax Rate 13.76% 12.57% 1.23% 136.66% 20.05% 133.05% 56.40% -
Total Cost 15,929 15,195 14,181 18,481 19,190 21,573 21,228 -17.40%
-
Net Worth 63,498 62,106 60,851 60,885 61,984 62,907 61,911 1.70%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 63,498 62,106 60,851 60,885 61,984 62,907 61,911 1.70%
NOSH 42,616 42,538 42,553 42,577 43,044 44,615 43,600 -1.50%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.43% 6.78% 2.74% -2.51% 6.09% -0.54% 0.51% -
ROE 2.31% 1.78% 0.66% -0.74% 2.01% -0.18% 0.18% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 40.82 38.32 34.27 42.34 47.47 48.09 48.94 -11.38%
EPS 3.44 2.60 0.94 -1.06 2.89 -0.26 0.25 473.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.46 1.43 1.43 1.44 1.41 1.42 3.25%
Adjusted Per Share Value based on latest NOSH - 42,577
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.83 36.39 32.55 40.24 45.61 47.90 47.63 -12.72%
EPS 3.27 2.47 0.89 -1.01 2.78 -0.26 0.24 469.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4174 1.3863 1.3583 1.3591 1.3836 1.4042 1.382 1.69%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.52 0.59 0.29 0.33 0.38 0.38 0.39 -
P/RPS 1.27 1.54 0.85 0.78 0.80 0.79 0.80 36.04%
P/EPS 15.12 22.69 30.85 -31.09 13.15 -146.15 156.00 -78.86%
EY 6.62 4.41 3.24 -3.22 7.61 -0.68 0.64 374.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.20 0.23 0.26 0.27 0.27 18.86%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 27/05/09 27/02/09 27/11/08 28/08/08 29/05/08 -
Price 0.49 0.52 0.59 0.33 0.33 0.38 0.64 -
P/RPS 1.20 1.36 1.72 0.78 0.70 0.79 1.31 -5.67%
P/EPS 14.24 20.00 62.77 -31.09 11.42 -146.15 256.00 -85.40%
EY 7.02 5.00 1.59 -3.22 8.76 -0.68 0.39 585.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.41 0.23 0.23 0.27 0.45 -18.66%

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