[SMISCOR] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -10.28%
YoY- 432.22%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 62,198 64,667 67,644 72,373 73,242 56,779 37,493 40.00%
PBT 2,941 5,123 7,412 9,786 11,158 8,460 5,729 -35.80%
Tax -1,249 -871 -958 -1,526 -2,406 -2,443 -1,968 -26.08%
NP 1,692 4,252 6,454 8,260 8,752 6,017 3,761 -41.20%
-
NP to SH 1,559 4,119 6,384 8,260 9,206 6,471 4,215 -48.37%
-
Tax Rate 42.47% 17.00% 12.92% 15.59% 21.56% 28.88% 34.35% -
Total Cost 60,506 60,415 61,190 64,113 64,490 50,762 33,732 47.47%
-
Net Worth 66,410 65,250 68,108 64,928 58,267 3,760,000 3,328,750 -92.59%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 2,164 - - - -
Div Payout % - - - 26.20% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 66,410 65,250 68,108 64,928 58,267 3,760,000 3,328,750 -92.59%
NOSH 44,871 45,000 45,105 43,285 39,637 3,760,000 3,328,750 -94.29%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.72% 6.58% 9.54% 11.41% 11.95% 10.60% 10.03% -
ROE 2.35% 6.31% 9.37% 12.72% 15.80% 0.17% 0.13% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 138.61 143.70 149.97 167.20 184.78 1.51 1.13 2347.21%
EPS 3.47 9.15 14.15 19.08 23.23 0.17 0.13 787.82%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.48 1.45 1.51 1.50 1.47 1.00 1.00 29.77%
Adjusted Per Share Value based on latest NOSH - 43,285
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 138.83 144.35 150.99 161.55 163.49 126.74 83.69 40.00%
EPS 3.48 9.19 14.25 18.44 20.55 14.44 9.41 -48.38%
DPS 0.00 0.00 0.00 4.83 0.00 0.00 0.00 -
NAPS 1.4824 1.4565 1.5203 1.4493 1.3006 83.9286 74.3025 -92.59%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.20 1.38 1.16 0.81 0.81 0.89 1.23 -
P/RPS 0.87 0.96 0.77 0.48 0.44 58.94 109.20 -95.97%
P/EPS 34.54 15.08 8.20 4.24 3.49 517.14 971.38 -89.12%
EY 2.90 6.63 12.20 23.56 28.67 0.19 0.10 838.14%
DY 0.00 0.00 0.00 6.17 0.00 0.00 0.00 -
P/NAPS 0.81 0.95 0.77 0.54 0.55 0.89 1.23 -24.24%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 05/12/03 17/09/03 21/05/03 14/04/03 20/11/02 - -
Price 1.18 1.26 1.15 0.85 0.81 0.90 0.00 -
P/RPS 0.85 0.88 0.77 0.51 0.44 59.60 0.00 -
P/EPS 33.96 13.77 8.13 4.45 3.49 522.95 0.00 -
EY 2.94 7.26 12.31 22.45 28.67 0.19 0.00 -
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 0.76 0.57 0.55 0.90 0.00 -

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