[SMISCOR] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -66.04%
YoY- 109.62%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 18,029 20,434 21,457 21,337 22,242 16,838 17,886 0.52%
PBT 1,233 1,556 351 250 943 -277 206 227.87%
Tax -1,685 -312 -467 -141 -674 -92 -17 2012.11%
NP -452 1,244 -116 109 269 -369 189 -
-
NP to SH -452 1,244 -116 109 321 -275 189 -
-
Tax Rate 136.66% 20.05% 133.05% 56.40% 71.47% - 8.25% -
Total Cost 18,481 19,190 21,573 21,228 21,973 17,207 17,697 2.91%
-
Net Worth 60,885 61,984 62,907 61,911 62,441 61,547 62,413 -1.63%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 60,885 61,984 62,907 61,911 62,441 61,547 62,413 -1.63%
NOSH 42,577 43,044 44,615 43,600 43,972 43,650 43,953 -2.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -2.51% 6.09% -0.54% 0.51% 1.21% -2.19% 1.06% -
ROE -0.74% 2.01% -0.18% 0.18% 0.51% -0.45% 0.30% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.34 47.47 48.09 48.94 50.58 38.57 40.69 2.67%
EPS -1.06 2.89 -0.26 0.25 0.73 -0.63 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.44 1.41 1.42 1.42 1.41 1.42 0.46%
Adjusted Per Share Value based on latest NOSH - 43,600
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.71 48.41 50.83 50.55 52.69 39.89 42.37 0.53%
EPS -1.07 2.95 -0.27 0.26 0.76 -0.65 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4423 1.4684 1.4903 1.4667 1.4792 1.458 1.4786 -1.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.38 0.38 0.39 0.47 0.50 0.58 -
P/RPS 0.78 0.80 0.79 0.80 0.93 1.30 1.43 -33.11%
P/EPS -31.09 13.15 -146.15 156.00 64.38 -79.37 134.88 -
EY -3.22 7.61 -0.68 0.64 1.55 -1.26 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.27 0.27 0.33 0.35 0.41 -31.86%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 28/08/08 29/05/08 27/02/08 26/11/07 24/08/07 -
Price 0.33 0.33 0.38 0.64 0.43 0.49 0.51 -
P/RPS 0.78 0.70 0.79 1.31 0.85 1.27 1.25 -26.87%
P/EPS -31.09 11.42 -146.15 256.00 58.90 -77.78 118.60 -
EY -3.22 8.76 -0.68 0.39 1.70 -1.29 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.27 0.45 0.30 0.35 0.36 -25.71%

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