[SMISCOR] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 113.57%
YoY- 5792.31%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 77,174 67,802 66,306 69,345 74,501 81,257 85,470 -6.58%
PBT 7,949 5,310 4,603 4,459 3,545 3,390 3,100 87.44%
Tax -877 -593 -2,083 -2,161 -2,469 -2,605 -1,594 -32.88%
NP 7,072 4,717 2,520 2,298 1,076 785 1,506 180.68%
-
NP to SH 6,381 4,605 2,520 2,298 1,076 785 1,558 156.20%
-
Tax Rate 11.03% 11.17% 45.25% 48.46% 69.65% 76.84% 51.42% -
Total Cost 70,102 63,085 63,786 67,047 73,425 80,472 83,964 -11.34%
-
Net Worth 66,299 64,214 63,498 62,106 60,851 60,885 61,984 4.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 66,299 64,214 63,498 62,106 60,851 60,885 61,984 4.59%
NOSH 42,500 42,526 42,616 42,538 42,553 42,577 43,044 -0.84%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.16% 6.96% 3.80% 3.31% 1.44% 0.97% 1.76% -
ROE 9.62% 7.17% 3.97% 3.70% 1.77% 1.29% 2.51% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 181.59 159.44 155.59 163.02 175.08 190.85 198.56 -5.78%
EPS 15.01 10.83 5.91 5.40 2.53 1.84 3.62 158.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.51 1.49 1.46 1.43 1.43 1.44 5.48%
Adjusted Per Share Value based on latest NOSH - 42,538
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 182.82 160.62 157.08 164.27 176.49 192.49 202.47 -6.58%
EPS 15.12 10.91 5.97 5.44 2.55 1.86 3.69 156.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5706 1.5212 1.5042 1.4713 1.4415 1.4423 1.4684 4.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.58 0.43 0.52 0.59 0.29 0.33 0.38 -
P/RPS 0.32 0.27 0.33 0.36 0.17 0.17 0.19 41.60%
P/EPS 3.86 3.97 8.79 10.92 11.47 17.90 10.50 -48.71%
EY 25.89 25.18 11.37 9.16 8.72 5.59 9.52 94.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.35 0.40 0.20 0.23 0.26 26.54%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 26/11/09 28/08/09 27/05/09 27/02/09 27/11/08 -
Price 0.44 0.55 0.49 0.52 0.59 0.33 0.33 -
P/RPS 0.24 0.34 0.31 0.32 0.34 0.17 0.17 25.87%
P/EPS 2.93 5.08 8.29 9.63 23.33 17.90 9.12 -53.12%
EY 34.12 19.69 12.07 10.39 4.29 5.59 10.97 113.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.33 0.36 0.41 0.23 0.23 14.02%

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