[SMISCOR] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -149.93%
YoY- -113.36%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 119,518 117,539 115,639 116,240 119,749 113,393 110,009 5.68%
PBT 4,639 3,811 3,365 2,235 3,742 3,259 2,815 39.56%
Tax -2,625 -2,335 -2,133 -2,498 -2,761 -2,679 -2,683 -1.44%
NP 2,014 1,476 1,232 -263 981 580 132 516.18%
-
NP to SH 1,208 967 854 -336 673 119 -490 -
-
Tax Rate 56.59% 61.27% 63.39% 111.77% 73.78% 82.20% 95.31% -
Total Cost 117,504 116,063 114,407 116,503 118,768 112,813 109,877 4.57%
-
Net Worth 70,069 69,642 68,806 69,937 70,049 68,875 69,297 0.74%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,409 1,409 1,409 - - - - -
Div Payout % 116.71% 145.80% 165.09% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 70,069 69,642 68,806 69,937 70,049 68,875 69,297 0.74%
NOSH 42,210 42,207 42,212 42,386 42,198 42,254 42,254 -0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.69% 1.26% 1.07% -0.23% 0.82% 0.51% 0.12% -
ROE 1.72% 1.39% 1.24% -0.48% 0.96% 0.17% -0.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 283.15 278.48 273.94 274.24 283.77 268.35 260.35 5.76%
EPS 2.86 2.29 2.02 -0.79 1.59 0.28 -1.16 -
DPS 3.34 3.34 3.34 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.65 1.63 1.65 1.66 1.63 1.64 0.81%
Adjusted Per Share Value based on latest NOSH - 42,386
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 283.13 278.44 273.94 275.37 283.68 268.62 260.61 5.68%
EPS 2.86 2.29 2.02 -0.80 1.59 0.28 -1.16 -
DPS 3.34 3.34 3.34 0.00 0.00 0.00 0.00 -
NAPS 1.6599 1.6498 1.63 1.6568 1.6595 1.6316 1.6416 0.74%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.55 0.39 0.43 0.43 0.41 0.46 0.50 -
P/RPS 0.19 0.14 0.16 0.16 0.14 0.17 0.19 0.00%
P/EPS 19.22 17.02 21.25 -54.24 25.71 163.34 -43.12 -
EY 5.20 5.87 4.70 -1.84 3.89 0.61 -2.32 -
DY 6.07 8.56 7.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.26 0.26 0.25 0.28 0.30 6.56%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 14/08/13 30/05/13 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 -
Price 0.47 0.545 0.395 0.50 0.45 0.43 0.51 -
P/RPS 0.17 0.20 0.14 0.18 0.16 0.16 0.20 -10.27%
P/EPS 16.42 23.79 19.52 -63.07 28.22 152.69 -43.98 -
EY 6.09 4.20 5.12 -1.59 3.54 0.65 -2.27 -
DY 7.11 6.13 8.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.24 0.30 0.27 0.26 0.31 -6.56%

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