[SMISCOR] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -177.75%
YoY- 52.76%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 34,341 33,333 29,798 27,817 28,570 31,354 27,898 14.84%
PBT 2,706 2,914 2,095 -362 -8 2,086 1,649 39.08%
Tax -962 -1,036 -817 -374 -398 -746 -615 34.71%
NP 1,744 1,878 1,278 -736 -406 1,340 1,034 41.64%
-
NP to SH 1,555 1,642 975 -1,036 -373 1,401 862 48.13%
-
Tax Rate 35.55% 35.55% 39.00% - - 35.76% 37.30% -
Total Cost 32,597 31,455 28,520 28,553 28,976 30,014 26,864 13.75%
-
Net Worth 71,834 70,069 69,642 68,806 69,937 70,049 68,875 2.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 1,409 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,834 70,069 69,642 68,806 69,937 70,049 68,875 2.84%
NOSH 42,255 42,210 42,207 42,212 42,386 42,198 42,254 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.08% 5.63% 4.29% -2.65% -1.42% 4.27% 3.71% -
ROE 2.16% 2.34% 1.40% -1.51% -0.53% 2.00% 1.25% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 81.27 78.97 70.60 65.90 67.40 74.30 66.02 14.84%
EPS 3.68 3.89 2.31 -2.45 -0.88 3.32 2.04 48.13%
DPS 0.00 0.00 0.00 3.34 0.00 0.00 0.00 -
NAPS 1.70 1.66 1.65 1.63 1.65 1.66 1.63 2.84%
Adjusted Per Share Value based on latest NOSH - 42,212
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 81.35 78.96 70.59 65.90 67.68 74.28 66.09 14.83%
EPS 3.68 3.89 2.31 -2.45 -0.88 3.32 2.04 48.13%
DPS 0.00 0.00 0.00 3.34 0.00 0.00 0.00 -
NAPS 1.7017 1.6599 1.6498 1.63 1.6568 1.6595 1.6316 2.84%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.605 0.55 0.39 0.43 0.43 0.41 0.46 -
P/RPS 0.74 0.70 0.55 0.65 0.64 0.55 0.70 3.77%
P/EPS 16.44 14.14 16.88 -17.52 -48.86 12.35 22.55 -18.98%
EY 6.08 7.07 5.92 -5.71 -2.05 8.10 4.43 23.47%
DY 0.00 0.00 0.00 7.77 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.24 0.26 0.26 0.25 0.28 18.22%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 14/08/13 30/05/13 26/02/13 28/11/12 29/08/12 30/05/12 -
Price 0.63 0.47 0.545 0.395 0.50 0.45 0.43 -
P/RPS 0.78 0.60 0.77 0.60 0.74 0.61 0.65 12.91%
P/EPS 17.12 12.08 23.59 -16.09 -56.82 13.55 21.08 -12.94%
EY 5.84 8.28 4.24 -6.21 -1.76 7.38 4.74 14.91%
DY 0.00 0.00 0.00 8.46 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.33 0.24 0.30 0.27 0.26 26.49%

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