[SMISCOR] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 63.98%
YoY- -275.73%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 85,470 81,874 78,303 70,818 63,960 67,447 68,955 15.34%
PBT 3,100 1,267 1,122 -337 -2,700 -1,960 -1,594 -
Tax -1,594 -1,374 -924 -707 -541 -629 -807 57.23%
NP 1,506 -107 198 -1,044 -3,241 -2,589 -2,401 -
-
NP to SH 1,558 39 344 -898 -2,493 -1,583 -1,355 -
-
Tax Rate 51.42% 108.45% 82.35% - - - - -
Total Cost 83,964 81,981 78,105 71,862 67,201 70,036 71,356 11.42%
-
Net Worth 61,984 62,907 61,911 62,441 61,547 62,413 62,846 -0.91%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 61,984 62,907 61,911 62,441 61,547 62,413 62,846 -0.91%
NOSH 43,044 44,615 43,600 43,972 43,650 43,953 44,257 -1.83%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.76% -0.13% 0.25% -1.47% -5.07% -3.84% -3.48% -
ROE 2.51% 0.06% 0.56% -1.44% -4.05% -2.54% -2.16% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 198.56 183.51 179.59 161.05 146.53 153.45 155.80 17.49%
EPS 3.62 0.09 0.79 -2.04 -5.71 -3.60 -3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.42 1.42 1.41 1.42 1.42 0.93%
Adjusted Per Share Value based on latest NOSH - 43,972
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 190.78 182.75 174.78 158.08 142.77 150.55 153.92 15.34%
EPS 3.48 0.09 0.77 -2.00 -5.56 -3.53 -3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3836 1.4042 1.382 1.3938 1.3738 1.3932 1.4028 -0.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.38 0.38 0.39 0.47 0.50 0.58 0.50 -
P/RPS 0.19 0.21 0.22 0.29 0.34 0.38 0.32 -29.28%
P/EPS 10.50 434.71 49.43 -23.01 -8.75 -16.10 -16.33 -
EY 9.52 0.23 2.02 -4.35 -11.42 -6.21 -6.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.27 0.33 0.35 0.41 0.35 -17.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 27/02/08 26/11/07 24/08/07 22/05/07 -
Price 0.33 0.38 0.64 0.43 0.49 0.51 0.60 -
P/RPS 0.17 0.21 0.36 0.27 0.33 0.33 0.39 -42.42%
P/EPS 9.12 434.71 81.12 -21.06 -8.58 -14.16 -19.60 -
EY 10.97 0.23 1.23 -4.75 -11.66 -7.06 -5.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.45 0.30 0.35 0.36 0.42 -32.99%

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