[SMISCOR] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -21.55%
YoY- -85.19%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 63,611 61,214 61,606 61,229 62,198 64,667 67,644 -3.99%
PBT 393 1,573 1,739 2,506 2,941 5,123 7,412 -85.76%
Tax 94 -661 -1,066 -1,150 -1,249 -871 -958 -
NP 487 912 673 1,356 1,692 4,252 6,454 -82.00%
-
NP to SH 487 912 610 1,223 1,559 4,119 6,384 -81.87%
-
Tax Rate -23.92% 42.02% 61.30% 45.89% 42.47% 17.00% 12.92% -
Total Cost 63,124 60,302 60,933 59,873 60,506 60,415 61,190 2.08%
-
Net Worth 64,285 4,267 13,569 66,149 66,410 65,250 68,108 -3.76%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 64,285 4,267 13,569 66,149 66,410 65,250 68,108 -3.76%
NOSH 44,642 2,923 9,230 44,999 44,871 45,000 45,105 -0.68%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.77% 1.49% 1.09% 2.21% 2.72% 6.58% 9.54% -
ROE 0.76% 21.37% 4.50% 1.85% 2.35% 6.31% 9.37% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 142.49 2,094.16 667.40 136.06 138.61 143.70 149.97 -3.33%
EPS 1.09 31.20 6.61 2.72 3.47 9.15 14.15 -81.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.46 1.47 1.47 1.48 1.45 1.51 -3.10%
Adjusted Per Share Value based on latest NOSH - 44,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 150.69 145.01 145.94 145.05 147.34 153.19 160.25 -3.99%
EPS 1.15 2.16 1.45 2.90 3.69 9.76 15.12 -81.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5229 0.1011 0.3214 1.5671 1.5732 1.5457 1.6135 -3.76%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.70 0.72 0.87 1.22 1.20 1.38 1.16 -
P/RPS 0.49 0.03 0.13 0.90 0.87 0.96 0.77 -25.91%
P/EPS 64.17 2.31 13.17 44.89 34.54 15.08 8.20 291.71%
EY 1.56 43.33 7.60 2.23 2.90 6.63 12.20 -74.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.59 0.83 0.81 0.95 0.77 -25.91%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 30/11/04 27/08/04 18/05/04 27/02/04 05/12/03 17/09/03 -
Price 0.90 0.75 0.75 0.96 1.18 1.26 1.15 -
P/RPS 0.63 0.04 0.11 0.71 0.85 0.88 0.77 -12.46%
P/EPS 82.50 2.40 11.35 35.32 33.96 13.77 8.13 365.43%
EY 1.21 41.60 8.81 2.83 2.94 7.26 12.31 -78.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.51 0.65 0.80 0.87 0.76 -12.63%

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