[SMISCOR] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -88.66%
YoY- 102.46%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 74,501 81,257 85,470 81,874 78,303 70,818 63,960 10.69%
PBT 3,545 3,390 3,100 1,267 1,122 -337 -2,700 -
Tax -2,469 -2,605 -1,594 -1,374 -924 -707 -541 174.88%
NP 1,076 785 1,506 -107 198 -1,044 -3,241 -
-
NP to SH 1,076 785 1,558 39 344 -898 -2,493 -
-
Tax Rate 69.65% 76.84% 51.42% 108.45% 82.35% - - -
Total Cost 73,425 80,472 83,964 81,981 78,105 71,862 67,201 6.07%
-
Net Worth 60,851 60,885 61,984 62,907 61,911 62,441 61,547 -0.75%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 60,851 60,885 61,984 62,907 61,911 62,441 61,547 -0.75%
NOSH 42,553 42,577 43,044 44,615 43,600 43,972 43,650 -1.68%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.44% 0.97% 1.76% -0.13% 0.25% -1.47% -5.07% -
ROE 1.77% 1.29% 2.51% 0.06% 0.56% -1.44% -4.05% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 175.08 190.85 198.56 183.51 179.59 161.05 146.53 12.58%
EPS 2.53 1.84 3.62 0.09 0.79 -2.04 -5.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.43 1.44 1.41 1.42 1.42 1.41 0.94%
Adjusted Per Share Value based on latest NOSH - 44,615
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 176.49 192.49 202.47 193.96 185.50 167.76 151.52 10.69%
EPS 2.55 1.86 3.69 0.09 0.81 -2.13 -5.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4415 1.4423 1.4684 1.4903 1.4667 1.4792 1.458 -0.75%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.29 0.33 0.38 0.38 0.39 0.47 0.50 -
P/RPS 0.17 0.17 0.19 0.21 0.22 0.29 0.34 -36.97%
P/EPS 11.47 17.90 10.50 434.71 49.43 -23.01 -8.75 -
EY 8.72 5.59 9.52 0.23 2.02 -4.35 -11.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.26 0.27 0.27 0.33 0.35 -31.11%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 27/02/09 27/11/08 28/08/08 29/05/08 27/02/08 26/11/07 -
Price 0.59 0.33 0.33 0.38 0.64 0.43 0.49 -
P/RPS 0.34 0.17 0.17 0.21 0.36 0.27 0.33 2.00%
P/EPS 23.33 17.90 9.12 434.71 81.12 -21.06 -8.58 -
EY 4.29 5.59 10.97 0.23 1.23 -4.75 -11.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.23 0.23 0.27 0.45 0.30 0.35 11.11%

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