[SMISCOR] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 49.51%
YoY- -77.86%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 67,891 66,832 63,611 61,214 61,606 61,229 62,198 6.01%
PBT -708 -199 393 1,573 1,739 2,506 2,941 -
Tax 488 482 94 -661 -1,066 -1,150 -1,249 -
NP -220 283 487 912 673 1,356 1,692 -
-
NP to SH 194 283 487 912 610 1,223 1,559 -75.10%
-
Tax Rate - - -23.92% 42.02% 61.30% 45.89% 42.47% -
Total Cost 68,111 66,549 63,124 60,302 60,933 59,873 60,506 8.22%
-
Net Worth 63,526 62,919 64,285 4,267 13,569 66,149 66,410 -2.91%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 63,526 62,919 64,285 4,267 13,569 66,149 66,410 -2.91%
NOSH 44,736 43,999 44,642 2,923 9,230 44,999 44,871 -0.20%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.32% 0.42% 0.77% 1.49% 1.09% 2.21% 2.72% -
ROE 0.31% 0.45% 0.76% 21.37% 4.50% 1.85% 2.35% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 151.76 151.89 142.49 2,094.16 667.40 136.06 138.61 6.23%
EPS 0.43 0.64 1.09 31.20 6.61 2.72 3.47 -75.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.43 1.44 1.46 1.47 1.47 1.48 -2.72%
Adjusted Per Share Value based on latest NOSH - 2,923
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 160.83 158.32 150.69 145.01 145.94 145.05 147.34 6.01%
EPS 0.46 0.67 1.15 2.16 1.45 2.90 3.69 -75.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5049 1.4905 1.5229 0.1011 0.3214 1.5671 1.5732 -2.91%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.49 0.86 0.70 0.72 0.87 1.22 1.20 -
P/RPS 0.32 0.57 0.49 0.03 0.13 0.90 0.87 -48.69%
P/EPS 113.00 133.71 64.17 2.31 13.17 44.89 34.54 120.53%
EY 0.88 0.75 1.56 43.33 7.60 2.23 2.90 -54.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.60 0.49 0.49 0.59 0.83 0.81 -42.87%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 19/05/05 24/02/05 30/11/04 27/08/04 18/05/04 27/02/04 -
Price 0.45 0.56 0.90 0.75 0.75 0.96 1.18 -
P/RPS 0.30 0.37 0.63 0.04 0.11 0.71 0.85 -50.08%
P/EPS 103.77 87.07 82.50 2.40 11.35 35.32 33.96 110.71%
EY 0.96 1.15 1.21 41.60 8.81 2.83 2.94 -52.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.62 0.51 0.51 0.65 0.80 -45.74%

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