[SMISCOR] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 109900.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 16,463 19,286 21,077 16,416 0 0 0 -
PBT 2,698 2,731 3,504 2,225 -1 0 0 -
Tax 37 -475 -841 -1,127 1 0 0 -
NP 2,735 2,256 2,663 1,098 0 0 0 -
-
NP to SH 2,735 2,256 2,663 1,098 -1 0 0 -
-
Tax Rate -1.37% 17.39% 24.00% 50.65% - - - -
Total Cost 13,728 17,030 18,414 15,318 0 0 0 -
-
Net Worth 58,267 5,339,199 4,593,675 3,162,240 0 0 0 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 58,267 5,339,199 4,593,675 3,162,240 0 0 0 -
NOSH 39,637 3,760,000 3,328,750 2,195,999 0 0 0 -
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.61% 11.70% 12.63% 6.69% 0.00% 0.00% 0.00% -
ROE 4.69% 0.04% 0.06% 0.03% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 41.53 0.51 0.63 0.75 0.00 0.00 0.00 -
EPS 6.90 0.06 0.08 0.05 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.42 1.38 1.44 1.30 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,195,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 39.00 45.69 49.93 38.89 0.00 0.00 0.00 -
EPS 6.48 5.34 6.31 2.60 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3803 126.4831 108.8219 74.9119 1.30 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 - - - - -
Price 0.81 0.89 1.23 0.00 0.00 0.00 0.00 -
P/RPS 1.95 173.51 194.26 0.00 0.00 0.00 0.00 -
P/EPS 11.74 1,483.33 1,537.50 0.00 0.00 0.00 0.00 -
EY 8.52 0.07 0.07 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.89 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 14/04/03 20/11/02 27/08/02 22/05/02 15/04/02 - - -
Price 0.81 0.90 1.16 1.46 0.00 0.00 0.00 -
P/RPS 1.95 175.46 183.20 195.31 0.00 0.00 0.00 -
P/EPS 11.74 1,500.00 1,450.00 2,920.00 0.00 0.00 0.00 -
EY 8.52 0.07 0.07 0.03 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.84 1.01 0.00 0.00 0.00 -

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