[SMISCOR] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 199.18%
YoY- 1010.61%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 15,384 20,325 19,394 22,041 18,880 18,535 17,784 -9.18%
PBT -1,420 463 572 1,040 -36 1,043 -146 353.75%
Tax -508 -180 -195 -253 39 -259 -183 97.15%
NP -1,928 283 377 787 3 784 -329 223.99%
-
NP to SH -1,274 635 417 733 245 1,002 85 -
-
Tax Rate - 38.88% 34.09% 24.33% - 24.83% - -
Total Cost 17,312 20,042 19,017 21,254 18,877 17,751 18,113 -2.96%
-
Net Worth 64,145 66,183 65,464 65,254 61,918 63,966 63,526 0.64%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 64,145 66,183 65,464 65,254 61,918 63,966 63,526 0.64%
NOSH 44,545 44,718 44,838 44,695 44,545 44,732 44,736 -0.28%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -12.53% 1.39% 1.94% 3.57% 0.02% 4.23% -1.85% -
ROE -1.99% 0.96% 0.64% 1.12% 0.40% 1.57% 0.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.54 45.45 43.25 49.31 42.38 41.44 39.75 -8.91%
EPS -2.86 1.42 0.93 1.64 0.55 2.24 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.48 1.46 1.46 1.39 1.43 1.42 0.93%
Adjusted Per Share Value based on latest NOSH - 44,695
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.34 45.37 43.29 49.20 42.14 41.37 39.70 -9.19%
EPS -2.84 1.42 0.93 1.64 0.55 2.24 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4318 1.4773 1.4613 1.4566 1.3821 1.4278 1.418 0.64%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.51 0.43 0.49 0.37 0.33 0.44 0.49 -
P/RPS 1.48 0.95 1.13 0.75 0.78 1.06 1.23 13.09%
P/EPS -17.83 30.28 52.69 22.56 60.00 19.64 257.89 -
EY -5.61 3.30 1.90 4.43 1.67 5.09 0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.34 0.25 0.24 0.31 0.35 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 24/11/06 18/08/06 22/05/06 24/02/06 21/11/05 26/08/05 -
Price 0.56 0.53 0.45 0.40 0.42 0.33 0.45 -
P/RPS 1.62 1.17 1.04 0.81 0.99 0.80 1.13 27.05%
P/EPS -19.58 37.32 48.39 24.39 76.36 14.73 236.84 -
EY -5.11 2.68 2.07 4.10 1.31 6.79 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.31 0.27 0.30 0.23 0.32 14.05%

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