[SMISCOR] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -25.81%
YoY- -63.9%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 119,749 113,393 110,009 105,958 97,653 98,048 97,487 14.71%
PBT 3,742 3,259 2,815 5,708 6,512 8,019 9,858 -47.60%
Tax -2,761 -2,679 -2,683 -2,217 -1,889 -1,716 -1,386 58.38%
NP 981 580 132 3,491 4,623 6,303 8,472 -76.27%
-
NP to SH 673 119 -490 2,515 3,390 4,190 6,113 -77.06%
-
Tax Rate 73.78% 82.20% 95.31% 38.84% 29.01% 21.40% 14.06% -
Total Cost 118,768 112,813 109,877 102,467 93,030 91,745 89,015 21.21%
-
Net Worth 70,049 68,875 69,297 71,181 71,147 69,996 42,331 39.94%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 70,049 68,875 69,297 71,181 71,147 69,996 42,331 39.94%
NOSH 42,198 42,254 42,254 42,119 42,350 42,166 42,331 -0.20%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.82% 0.51% 0.12% 3.29% 4.73% 6.43% 8.69% -
ROE 0.96% 0.17% -0.71% 3.53% 4.76% 5.99% 14.44% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 283.77 268.35 260.35 251.57 230.59 232.52 230.29 14.95%
EPS 1.59 0.28 -1.16 5.97 8.00 9.94 14.44 -77.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.63 1.64 1.69 1.68 1.66 1.00 40.24%
Adjusted Per Share Value based on latest NOSH - 42,119
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 283.68 268.62 260.61 251.01 231.34 232.27 230.94 14.71%
EPS 1.59 0.28 -1.16 5.96 8.03 9.93 14.48 -77.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6595 1.6316 1.6416 1.6863 1.6855 1.6582 1.0028 39.95%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.46 0.50 0.49 0.705 0.78 0.90 -
P/RPS 0.14 0.17 0.19 0.19 0.31 0.34 0.39 -49.52%
P/EPS 25.71 163.34 -43.12 8.21 8.81 7.85 6.23 157.50%
EY 3.89 0.61 -2.32 12.19 11.35 12.74 16.05 -61.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.30 0.29 0.42 0.47 0.90 -57.46%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 30/01/12 25/08/11 27/05/11 28/02/11 -
Price 0.45 0.43 0.51 0.53 0.54 0.85 0.87 -
P/RPS 0.16 0.16 0.20 0.21 0.23 0.37 0.38 -43.85%
P/EPS 28.22 152.69 -43.98 8.88 6.75 8.55 6.02 180.35%
EY 3.54 0.65 -2.27 11.27 14.82 11.69 16.60 -64.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.31 0.31 0.32 0.51 0.87 -54.19%

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