[SMISCOR] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 139.31%
YoY- 240.71%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,817 28,570 31,354 27,898 28,418 32,079 24,998 7.34%
PBT -362 -8 2,086 1,649 -1,492 1,499 1,603 -
Tax -374 -398 -746 -615 -739 -661 -664 -31.67%
NP -736 -406 1,340 1,034 -2,231 838 939 -
-
NP to SH -1,036 -373 1,401 862 -2,193 636 847 -
-
Tax Rate - - 35.76% 37.30% - 44.10% 41.42% -
Total Cost 28,553 28,976 30,014 26,864 30,649 31,241 24,059 12.03%
-
Net Worth 68,806 69,937 70,049 68,875 69,297 71,181 71,147 -2.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,409 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 68,806 69,937 70,049 68,875 69,297 71,181 71,147 -2.19%
NOSH 42,212 42,386 42,198 42,254 42,254 42,119 42,350 -0.21%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.65% -1.42% 4.27% 3.71% -7.85% 2.61% 3.76% -
ROE -1.51% -0.53% 2.00% 1.25% -3.16% 0.89% 1.19% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 65.90 67.40 74.30 66.02 67.25 76.16 59.03 7.57%
EPS -2.45 -0.88 3.32 2.04 -5.19 1.51 2.00 -
DPS 3.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.65 1.66 1.63 1.64 1.69 1.68 -1.98%
Adjusted Per Share Value based on latest NOSH - 42,254
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 65.90 67.68 74.28 66.09 67.32 75.99 59.22 7.35%
EPS -2.45 -0.88 3.32 2.04 -5.20 1.51 2.01 -
DPS 3.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.6568 1.6595 1.6316 1.6416 1.6863 1.6855 -2.19%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.43 0.43 0.41 0.46 0.50 0.49 0.705 -
P/RPS 0.65 0.64 0.55 0.70 0.74 0.64 1.19 -33.05%
P/EPS -17.52 -48.86 12.35 22.55 -9.63 32.45 35.25 -
EY -5.71 -2.05 8.10 4.43 -10.38 3.08 2.84 -
DY 7.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.25 0.28 0.30 0.29 0.42 -27.25%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 30/01/12 25/08/11 -
Price 0.395 0.50 0.45 0.43 0.51 0.53 0.54 -
P/RPS 0.60 0.74 0.61 0.65 0.76 0.70 0.91 -24.15%
P/EPS -16.09 -56.82 13.55 21.08 -9.83 35.10 27.00 -
EY -6.21 -1.76 7.38 4.74 -10.18 2.85 3.70 -
DY 8.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.27 0.26 0.31 0.31 0.32 -17.37%

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