[SMISCOR] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 71.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 71,166 62,606 63,790 74,988 0 -
PBT -640 1,566 3,966 11,462 0 -
Tax -814 -676 -1,040 -3,936 0 -
NP -1,454 890 2,926 7,526 0 -
-
NP to SH 302 450 2,926 7,526 0 -
-
Tax Rate - 43.17% 26.22% 34.34% - -
Total Cost 72,620 61,716 60,864 67,462 0 -
-
Net Worth 63,064 33,409 66,943 4,720,854 0 -
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 63,064 33,409 66,943 4,720,854 0 -
NOSH 44,411 22,727 44,333 3,420,909 0 -
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -2.04% 1.42% 4.59% 10.04% 0.00% -
ROE 0.48% 1.35% 4.37% 0.16% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 160.24 275.47 143.89 2.19 0.00 -
EPS 0.68 1.98 6.60 0.22 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.47 1.51 1.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,328,750
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 168.59 148.31 151.12 177.64 0.00 -
EPS 0.72 1.07 6.93 17.83 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.494 0.7914 1.5859 111.8348 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.49 0.87 1.16 1.23 0.00 -
P/RPS 0.31 0.32 0.81 56.11 0.00 -
P/EPS 72.06 43.94 17.58 559.09 0.00 -
EY 1.39 2.28 5.69 0.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.59 0.77 0.89 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 26/08/05 27/08/04 17/09/03 27/08/02 - -
Price 0.45 0.75 1.15 1.16 0.00 -
P/RPS 0.28 0.27 0.80 52.92 0.00 -
P/EPS 66.18 37.88 17.42 527.27 0.00 -
EY 1.51 2.64 5.74 0.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.51 0.76 0.84 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