[SMISCOR] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -49.61%
YoY- 187.42%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 66,306 69,345 74,501 81,257 85,470 81,874 78,303 -10.48%
PBT 4,603 4,459 3,545 3,390 3,100 1,267 1,122 156.05%
Tax -2,083 -2,161 -2,469 -2,605 -1,594 -1,374 -924 71.84%
NP 2,520 2,298 1,076 785 1,506 -107 198 444.27%
-
NP to SH 2,520 2,298 1,076 785 1,558 39 344 276.73%
-
Tax Rate 45.25% 48.46% 69.65% 76.84% 51.42% 108.45% 82.35% -
Total Cost 63,786 67,047 73,425 80,472 83,964 81,981 78,105 -12.61%
-
Net Worth 63,498 62,106 60,851 60,885 61,984 62,907 61,911 1.70%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 63,498 62,106 60,851 60,885 61,984 62,907 61,911 1.70%
NOSH 42,616 42,538 42,553 42,577 43,044 44,615 43,600 -1.50%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.80% 3.31% 1.44% 0.97% 1.76% -0.13% 0.25% -
ROE 3.97% 3.70% 1.77% 1.29% 2.51% 0.06% 0.56% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 155.59 163.02 175.08 190.85 198.56 183.51 179.59 -9.11%
EPS 5.91 5.40 2.53 1.84 3.62 0.09 0.79 282.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.46 1.43 1.43 1.44 1.41 1.42 3.25%
Adjusted Per Share Value based on latest NOSH - 42,577
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 157.08 164.27 176.49 192.49 202.47 193.96 185.50 -10.48%
EPS 5.97 5.44 2.55 1.86 3.69 0.09 0.81 278.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5042 1.4713 1.4415 1.4423 1.4684 1.4903 1.4667 1.69%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.52 0.59 0.29 0.33 0.38 0.38 0.39 -
P/RPS 0.33 0.36 0.17 0.17 0.19 0.21 0.22 31.00%
P/EPS 8.79 10.92 11.47 17.90 10.50 434.71 49.43 -68.34%
EY 11.37 9.16 8.72 5.59 9.52 0.23 2.02 216.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.20 0.23 0.26 0.27 0.27 18.86%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 27/05/09 27/02/09 27/11/08 28/08/08 29/05/08 -
Price 0.49 0.52 0.59 0.33 0.33 0.38 0.64 -
P/RPS 0.31 0.32 0.34 0.17 0.17 0.21 0.36 -9.47%
P/EPS 8.29 9.63 23.33 17.90 9.12 434.71 81.12 -78.11%
EY 12.07 10.39 4.29 5.59 10.97 0.23 1.23 357.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.41 0.23 0.23 0.27 0.45 -18.66%

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