[SMISCOR] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 37.07%
YoY- 212.79%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 67,802 66,306 69,345 74,501 81,257 85,470 81,874 -11.78%
PBT 5,310 4,603 4,459 3,545 3,390 3,100 1,267 159.26%
Tax -593 -2,083 -2,161 -2,469 -2,605 -1,594 -1,374 -42.80%
NP 4,717 2,520 2,298 1,076 785 1,506 -107 -
-
NP to SH 4,605 2,520 2,298 1,076 785 1,558 39 2285.99%
-
Tax Rate 11.17% 45.25% 48.46% 69.65% 76.84% 51.42% 108.45% -
Total Cost 63,085 63,786 67,047 73,425 80,472 83,964 81,981 -15.98%
-
Net Worth 64,214 63,498 62,106 60,851 60,885 61,984 62,907 1.37%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 64,214 63,498 62,106 60,851 60,885 61,984 62,907 1.37%
NOSH 42,526 42,616 42,538 42,553 42,577 43,044 44,615 -3.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.96% 3.80% 3.31% 1.44% 0.97% 1.76% -0.13% -
ROE 7.17% 3.97% 3.70% 1.77% 1.29% 2.51% 0.06% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 159.44 155.59 163.02 175.08 190.85 198.56 183.51 -8.92%
EPS 10.83 5.91 5.40 2.53 1.84 3.62 0.09 2316.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.49 1.46 1.43 1.43 1.44 1.41 4.66%
Adjusted Per Share Value based on latest NOSH - 42,553
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 151.34 148.00 154.79 166.30 181.38 190.78 182.75 -11.78%
EPS 10.28 5.63 5.13 2.40 1.75 3.48 0.09 2233.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4334 1.4174 1.3863 1.3583 1.3591 1.3836 1.4042 1.37%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.43 0.52 0.59 0.29 0.33 0.38 0.38 -
P/RPS 0.27 0.33 0.36 0.17 0.17 0.19 0.21 18.18%
P/EPS 3.97 8.79 10.92 11.47 17.90 10.50 434.71 -95.59%
EY 25.18 11.37 9.16 8.72 5.59 9.52 0.23 2169.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.40 0.20 0.23 0.26 0.27 2.44%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 28/08/09 27/05/09 27/02/09 27/11/08 28/08/08 -
Price 0.55 0.49 0.52 0.59 0.33 0.33 0.38 -
P/RPS 0.34 0.31 0.32 0.34 0.17 0.17 0.21 37.76%
P/EPS 5.08 8.29 9.63 23.33 17.90 9.12 434.71 -94.80%
EY 19.69 12.07 10.39 4.29 5.59 10.97 0.23 1826.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.36 0.41 0.23 0.23 0.27 21.07%

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