[SMISCOR] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
05-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -35.48%
YoY- -36.35%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 61,606 61,229 62,198 64,667 67,644 72,373 73,242 -10.90%
PBT 1,739 2,506 2,941 5,123 7,412 9,786 11,158 -71.07%
Tax -1,066 -1,150 -1,249 -871 -958 -1,526 -2,406 -41.91%
NP 673 1,356 1,692 4,252 6,454 8,260 8,752 -81.94%
-
NP to SH 610 1,223 1,559 4,119 6,384 8,260 9,206 -83.65%
-
Tax Rate 61.30% 45.89% 42.47% 17.00% 12.92% 15.59% 21.56% -
Total Cost 60,933 59,873 60,506 60,415 61,190 64,113 64,490 -3.71%
-
Net Worth 13,569 66,149 66,410 65,250 68,108 64,928 58,267 -62.18%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - 2,164 - -
Div Payout % - - - - - 26.20% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 13,569 66,149 66,410 65,250 68,108 64,928 58,267 -62.18%
NOSH 9,230 44,999 44,871 45,000 45,105 43,285 39,637 -62.18%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.09% 2.21% 2.72% 6.58% 9.54% 11.41% 11.95% -
ROE 4.50% 1.85% 2.35% 6.31% 9.37% 12.72% 15.80% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 667.40 136.06 138.61 143.70 149.97 167.20 184.78 135.59%
EPS 6.61 2.72 3.47 9.15 14.15 19.08 23.23 -56.77%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.47 1.47 1.48 1.45 1.51 1.50 1.47 0.00%
Adjusted Per Share Value based on latest NOSH - 45,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 145.94 145.05 147.34 153.19 160.25 171.45 173.51 -10.90%
EPS 1.45 2.90 3.69 9.76 15.12 19.57 21.81 -83.61%
DPS 0.00 0.00 0.00 0.00 0.00 5.13 0.00 -
NAPS 0.3214 1.5671 1.5732 1.5457 1.6135 1.5381 1.3803 -62.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.87 1.22 1.20 1.38 1.16 0.81 0.81 -
P/RPS 0.13 0.90 0.87 0.96 0.77 0.48 0.44 -55.67%
P/EPS 13.17 44.89 34.54 15.08 8.20 4.24 3.49 142.58%
EY 7.60 2.23 2.90 6.63 12.20 23.56 28.67 -58.76%
DY 0.00 0.00 0.00 0.00 0.00 6.17 0.00 -
P/NAPS 0.59 0.83 0.81 0.95 0.77 0.54 0.55 4.79%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 18/05/04 27/02/04 05/12/03 17/09/03 21/05/03 14/04/03 -
Price 0.75 0.96 1.18 1.26 1.15 0.85 0.81 -
P/RPS 0.11 0.71 0.85 0.88 0.77 0.51 0.44 -60.34%
P/EPS 11.35 35.32 33.96 13.77 8.13 4.45 3.49 119.66%
EY 8.81 2.83 2.94 7.26 12.31 22.45 28.67 -54.49%
DY 0.00 0.00 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.51 0.65 0.80 0.87 0.76 0.57 0.55 -4.91%

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