[SMISCOR] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -62.15%
YoY- -83.07%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 61,214 61,606 61,229 62,198 64,667 67,644 72,373 -10.53%
PBT 1,573 1,739 2,506 2,941 5,123 7,412 9,786 -70.33%
Tax -661 -1,066 -1,150 -1,249 -871 -958 -1,526 -42.66%
NP 912 673 1,356 1,692 4,252 6,454 8,260 -76.89%
-
NP to SH 912 610 1,223 1,559 4,119 6,384 8,260 -76.89%
-
Tax Rate 42.02% 61.30% 45.89% 42.47% 17.00% 12.92% 15.59% -
Total Cost 60,302 60,933 59,873 60,506 60,415 61,190 64,113 -3.99%
-
Net Worth 4,267 13,569 66,149 66,410 65,250 68,108 64,928 -83.63%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - 2,164 -
Div Payout % - - - - - - 26.20% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 4,267 13,569 66,149 66,410 65,250 68,108 64,928 -83.63%
NOSH 2,923 9,230 44,999 44,871 45,000 45,105 43,285 -83.33%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.49% 1.09% 2.21% 2.72% 6.58% 9.54% 11.41% -
ROE 21.37% 4.50% 1.85% 2.35% 6.31% 9.37% 12.72% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2,094.16 667.40 136.06 138.61 143.70 149.97 167.20 436.84%
EPS 31.20 6.61 2.72 3.47 9.15 14.15 19.08 38.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.46 1.47 1.47 1.48 1.45 1.51 1.50 -1.78%
Adjusted Per Share Value based on latest NOSH - 44,871
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 145.01 145.94 145.05 147.34 153.19 160.25 171.45 -10.53%
EPS 2.16 1.45 2.90 3.69 9.76 15.12 19.57 -76.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.13 -
NAPS 0.1011 0.3214 1.5671 1.5732 1.5457 1.6135 1.5381 -83.63%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.72 0.87 1.22 1.20 1.38 1.16 0.81 -
P/RPS 0.03 0.13 0.90 0.87 0.96 0.77 0.48 -84.17%
P/EPS 2.31 13.17 44.89 34.54 15.08 8.20 4.24 -33.22%
EY 43.33 7.60 2.23 2.90 6.63 12.20 23.56 49.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.17 -
P/NAPS 0.49 0.59 0.83 0.81 0.95 0.77 0.54 -6.25%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 18/05/04 27/02/04 05/12/03 17/09/03 21/05/03 -
Price 0.75 0.75 0.96 1.18 1.26 1.15 0.85 -
P/RPS 0.04 0.11 0.71 0.85 0.88 0.77 0.51 -81.59%
P/EPS 2.40 11.35 35.32 33.96 13.77 8.13 4.45 -33.66%
EY 41.60 8.81 2.83 2.94 7.26 12.31 22.45 50.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.51 0.51 0.65 0.80 0.87 0.76 0.57 -7.12%

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