[SMISCOR] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 126.4%
YoY- -75.56%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 18,880 18,535 17,784 17,799 16,391 15,917 16,725 8.39%
PBT -36 1,043 -146 -174 -664 276 363 -
Tax 39 -259 -183 240 414 17 -189 -
NP 3 784 -329 66 -250 293 174 -93.27%
-
NP to SH 245 1,002 85 66 -250 -19 36 257.87%
-
Tax Rate - 24.83% - - - -6.16% 52.07% -
Total Cost 18,877 17,751 18,113 17,733 16,641 15,624 16,551 9.13%
-
Net Worth 61,918 63,966 63,526 62,919 64,285 4,267 13,569 174.35%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 61,918 63,966 63,526 62,919 64,285 4,267 13,569 174.35%
NOSH 44,545 44,732 44,736 43,999 44,642 2,923 9,230 184.76%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.02% 4.23% -1.85% 0.37% -1.53% 1.84% 1.04% -
ROE 0.40% 1.57% 0.13% 0.10% -0.39% -0.45% 0.27% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.38 41.44 39.75 40.45 36.72 544.53 181.19 -61.93%
EPS 0.55 2.24 0.19 0.15 -0.56 0.65 0.39 25.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.43 1.42 1.43 1.44 1.46 1.47 -3.65%
Adjusted Per Share Value based on latest NOSH - 43,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 44.73 43.91 42.13 42.16 38.83 37.71 39.62 8.39%
EPS 0.58 2.37 0.20 0.16 -0.59 -0.05 0.09 245.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4668 1.5153 1.5049 1.4905 1.5229 0.1011 0.3214 174.37%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.33 0.44 0.49 0.86 0.70 0.72 0.87 -
P/RPS 0.78 1.06 1.23 2.13 1.91 0.13 0.48 38.09%
P/EPS 60.00 19.64 257.89 573.33 -125.00 -110.77 223.08 -58.23%
EY 1.67 5.09 0.39 0.17 -0.80 -0.90 0.45 139.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.35 0.60 0.49 0.49 0.59 -45.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 21/11/05 26/08/05 19/05/05 24/02/05 30/11/04 27/08/04 -
Price 0.42 0.33 0.45 0.56 0.90 0.75 0.75 -
P/RPS 0.99 0.80 1.13 1.38 2.45 0.14 0.41 79.69%
P/EPS 76.36 14.73 236.84 373.33 -160.71 -115.38 192.31 -45.88%
EY 1.31 6.79 0.42 0.27 -0.62 -0.87 0.52 84.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.32 0.39 0.62 0.51 0.51 -29.72%

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