[SMISCOR] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 465.55%
YoY- -80.15%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 117,539 115,639 116,240 119,749 113,393 110,009 105,958 7.15%
PBT 3,811 3,365 2,235 3,742 3,259 2,815 5,708 -23.59%
Tax -2,335 -2,133 -2,498 -2,761 -2,679 -2,683 -2,217 3.51%
NP 1,476 1,232 -263 981 580 132 3,491 -43.63%
-
NP to SH 967 854 -336 673 119 -490 2,515 -47.09%
-
Tax Rate 61.27% 63.39% 111.77% 73.78% 82.20% 95.31% 38.84% -
Total Cost 116,063 114,407 116,503 118,768 112,813 109,877 102,467 8.65%
-
Net Worth 69,642 68,806 69,937 70,049 68,875 69,297 71,181 -1.44%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 1,409 1,409 - - - - - -
Div Payout % 145.80% 165.09% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 69,642 68,806 69,937 70,049 68,875 69,297 71,181 -1.44%
NOSH 42,207 42,212 42,386 42,198 42,254 42,254 42,119 0.13%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.26% 1.07% -0.23% 0.82% 0.51% 0.12% 3.29% -
ROE 1.39% 1.24% -0.48% 0.96% 0.17% -0.71% 3.53% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 278.48 273.94 274.24 283.77 268.35 260.35 251.57 7.00%
EPS 2.29 2.02 -0.79 1.59 0.28 -1.16 5.97 -47.17%
DPS 3.34 3.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.63 1.65 1.66 1.63 1.64 1.69 -1.58%
Adjusted Per Share Value based on latest NOSH - 42,198
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 262.36 258.12 259.46 267.30 253.11 245.56 236.51 7.15%
EPS 2.16 1.91 -0.75 1.50 0.27 -1.09 5.61 -47.04%
DPS 3.15 3.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5545 1.5359 1.5611 1.5636 1.5374 1.5468 1.5889 -1.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.39 0.43 0.43 0.41 0.46 0.50 0.49 -
P/RPS 0.14 0.16 0.16 0.14 0.17 0.19 0.19 -18.40%
P/EPS 17.02 21.25 -54.24 25.71 163.34 -43.12 8.21 62.51%
EY 5.87 4.70 -1.84 3.89 0.61 -2.32 12.19 -38.53%
DY 8.56 7.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.26 0.25 0.28 0.30 0.29 -11.84%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 30/01/12 -
Price 0.545 0.395 0.50 0.45 0.43 0.51 0.53 -
P/RPS 0.20 0.14 0.18 0.16 0.16 0.20 0.21 -3.19%
P/EPS 23.79 19.52 -63.07 28.22 152.69 -43.98 8.88 92.77%
EY 4.20 5.12 -1.59 3.54 0.65 -2.27 11.27 -48.18%
DY 6.13 8.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.30 0.27 0.26 0.31 0.31 4.25%

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