[SMISCOR] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 54.82%
YoY- 187.06%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 80,640 78,850 77,240 72,998 70,509 67,891 66,832 13.32%
PBT 2,039 2,619 1,901 687 59 -708 -199 -
Tax -589 -668 -656 -163 212 488 482 -
NP 1,450 1,951 1,245 524 271 -220 283 196.90%
-
NP to SH 2,030 2,397 2,065 1,398 903 194 283 271.49%
-
Tax Rate 28.89% 25.51% 34.51% 23.73% -359.32% - - -
Total Cost 79,190 76,899 75,995 72,474 70,238 68,111 66,549 12.28%
-
Net Worth 66,183 65,464 65,254 61,918 63,966 63,526 62,919 3.42%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 66,183 65,464 65,254 61,918 63,966 63,526 62,919 3.42%
NOSH 44,718 44,838 44,695 44,545 44,732 44,736 43,999 1.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.80% 2.47% 1.61% 0.72% 0.38% -0.32% 0.42% -
ROE 3.07% 3.66% 3.16% 2.26% 1.41% 0.31% 0.45% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 180.33 175.85 172.82 163.87 157.62 151.76 151.89 12.11%
EPS 4.54 5.35 4.62 3.14 2.02 0.43 0.64 268.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.46 1.46 1.39 1.43 1.42 1.43 2.31%
Adjusted Per Share Value based on latest NOSH - 44,545
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 180.00 176.00 172.41 162.94 157.39 151.54 149.18 13.32%
EPS 4.53 5.35 4.61 3.12 2.02 0.43 0.63 272.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4773 1.4613 1.4566 1.3821 1.4278 1.418 1.4045 3.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.43 0.49 0.37 0.33 0.44 0.49 0.86 -
P/RPS 0.24 0.28 0.21 0.20 0.28 0.32 0.57 -43.79%
P/EPS 9.47 9.17 8.01 10.52 21.80 113.00 133.71 -82.85%
EY 10.56 10.91 12.49 9.51 4.59 0.88 0.75 482.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.25 0.24 0.31 0.35 0.60 -38.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 18/08/06 22/05/06 24/02/06 21/11/05 26/08/05 19/05/05 -
Price 0.53 0.45 0.40 0.42 0.33 0.45 0.56 -
P/RPS 0.29 0.26 0.23 0.26 0.21 0.30 0.37 -14.97%
P/EPS 11.68 8.42 8.66 13.38 16.35 103.77 87.07 -73.76%
EY 8.57 11.88 11.55 7.47 6.12 0.96 1.15 281.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.27 0.30 0.23 0.32 0.39 -5.19%

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