[SMISCOR] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 194.11%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 35,489 34,341 33,333 29,798 27,817 28,570 31,354 8.58%
PBT 299 2,706 2,914 2,095 -362 -8 2,086 -72.51%
Tax -245 -962 -1,036 -817 -374 -398 -746 -52.30%
NP 54 1,744 1,878 1,278 -736 -406 1,340 -88.17%
-
NP to SH 45 1,555 1,642 975 -1,036 -373 1,401 -89.83%
-
Tax Rate 81.94% 35.55% 35.55% 39.00% - - 35.76% -
Total Cost 35,435 32,597 31,455 28,520 28,553 28,976 30,014 11.67%
-
Net Worth 70,913 71,834 70,069 69,642 68,806 69,937 70,049 0.81%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 1,409 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 70,913 71,834 70,069 69,642 68,806 69,937 70,049 0.81%
NOSH 41,960 42,255 42,210 42,207 42,212 42,386 42,198 -0.37%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.15% 5.08% 5.63% 4.29% -2.65% -1.42% 4.27% -
ROE 0.06% 2.16% 2.34% 1.40% -1.51% -0.53% 2.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 84.58 81.27 78.97 70.60 65.90 67.40 74.30 8.99%
EPS 0.11 3.68 3.89 2.31 -2.45 -0.88 3.32 -89.61%
DPS 0.00 0.00 0.00 0.00 3.34 0.00 0.00 -
NAPS 1.69 1.70 1.66 1.65 1.63 1.65 1.66 1.19%
Adjusted Per Share Value based on latest NOSH - 42,207
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 84.07 81.35 78.96 70.59 65.90 67.68 74.28 8.57%
EPS 0.11 3.68 3.89 2.31 -2.45 -0.88 3.32 -89.61%
DPS 0.00 0.00 0.00 0.00 3.34 0.00 0.00 -
NAPS 1.6799 1.7017 1.6599 1.6498 1.63 1.6568 1.6595 0.81%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.70 0.605 0.55 0.39 0.43 0.43 0.41 -
P/RPS 0.83 0.74 0.70 0.55 0.65 0.64 0.55 31.46%
P/EPS 652.72 16.44 14.14 16.88 -17.52 -48.86 12.35 1298.19%
EY 0.15 6.08 7.07 5.92 -5.71 -2.05 8.10 -92.94%
DY 0.00 0.00 0.00 0.00 7.77 0.00 0.00 -
P/NAPS 0.41 0.36 0.33 0.24 0.26 0.26 0.25 38.94%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 19/11/13 14/08/13 30/05/13 26/02/13 28/11/12 29/08/12 -
Price 0.76 0.63 0.47 0.545 0.395 0.50 0.45 -
P/RPS 0.90 0.78 0.60 0.77 0.60 0.74 0.61 29.50%
P/EPS 708.67 17.12 12.08 23.59 -16.09 -56.82 13.55 1288.47%
EY 0.14 5.84 8.28 4.24 -6.21 -1.76 7.38 -92.83%
DY 0.00 0.00 0.00 0.00 8.46 0.00 0.00 -
P/NAPS 0.45 0.37 0.28 0.33 0.24 0.30 0.27 40.44%

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