[SMISCOR] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 138.31%
YoY- 125.39%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 81,257 85,470 81,874 78,303 70,818 63,960 67,447 13.15%
PBT 3,390 3,100 1,267 1,122 -337 -2,700 -1,960 -
Tax -2,605 -1,594 -1,374 -924 -707 -541 -629 156.78%
NP 785 1,506 -107 198 -1,044 -3,241 -2,589 -
-
NP to SH 785 1,558 39 344 -898 -2,493 -1,583 -
-
Tax Rate 76.84% 51.42% 108.45% 82.35% - - - -
Total Cost 80,472 83,964 81,981 78,105 71,862 67,201 70,036 9.65%
-
Net Worth 60,885 61,984 62,907 61,911 62,441 61,547 62,413 -1.63%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 60,885 61,984 62,907 61,911 62,441 61,547 62,413 -1.63%
NOSH 42,577 43,044 44,615 43,600 43,972 43,650 43,953 -2.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.97% 1.76% -0.13% 0.25% -1.47% -5.07% -3.84% -
ROE 1.29% 2.51% 0.06% 0.56% -1.44% -4.05% -2.54% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 190.85 198.56 183.51 179.59 161.05 146.53 153.45 15.57%
EPS 1.84 3.62 0.09 0.79 -2.04 -5.71 -3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.44 1.41 1.42 1.42 1.41 1.42 0.46%
Adjusted Per Share Value based on latest NOSH - 43,600
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 192.49 202.47 193.96 185.50 167.76 151.52 159.78 13.15%
EPS 1.86 3.69 0.09 0.81 -2.13 -5.91 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4423 1.4684 1.4903 1.4667 1.4792 1.458 1.4786 -1.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.38 0.38 0.39 0.47 0.50 0.58 -
P/RPS 0.17 0.19 0.21 0.22 0.29 0.34 0.38 -41.36%
P/EPS 17.90 10.50 434.71 49.43 -23.01 -8.75 -16.10 -
EY 5.59 9.52 0.23 2.02 -4.35 -11.42 -6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.27 0.27 0.33 0.35 0.41 -31.86%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 28/08/08 29/05/08 27/02/08 26/11/07 24/08/07 -
Price 0.33 0.33 0.38 0.64 0.43 0.49 0.51 -
P/RPS 0.17 0.17 0.21 0.36 0.27 0.33 0.33 -35.60%
P/EPS 17.90 9.12 434.71 81.12 -21.06 -8.58 -14.16 -
EY 5.59 10.97 0.23 1.23 -4.75 -11.66 -7.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.27 0.45 0.30 0.35 0.36 -25.71%

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