[SMISCOR] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 14.39%
YoY- -32.89%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 85,588 63,476 82,870 71,166 62,606 63,790 74,988 2.22%
PBT 1,202 -2,006 3,224 -640 1,566 3,966 11,462 -31.30%
Tax -1,216 118 -896 -814 -676 -1,040 -3,936 -17.76%
NP -14 -1,888 2,328 -1,454 890 2,926 7,526 -
-
NP to SH -14 -1,888 2,300 302 450 2,926 7,526 -
-
Tax Rate 101.16% - 27.79% - 43.17% 26.22% 34.34% -
Total Cost 85,602 65,364 80,542 72,620 61,716 60,864 67,462 4.04%
-
Net Worth 49,349 62,639 65,330 63,064 33,409 66,943 4,720,854 -53.20%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 49,349 62,639 65,330 63,064 33,409 66,943 4,720,854 -53.20%
NOSH 35,000 44,112 44,747 44,411 22,727 44,333 3,420,909 -53.37%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -0.02% -2.97% 2.81% -2.04% 1.42% 4.59% 10.04% -
ROE -0.03% -3.01% 3.52% 0.48% 1.35% 4.37% 0.16% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 244.54 143.90 185.20 160.24 275.47 143.89 2.19 119.28%
EPS -0.04 -4.28 5.14 0.68 1.98 6.60 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.42 1.46 1.42 1.47 1.51 1.38 0.35%
Adjusted Per Share Value based on latest NOSH - 44,736
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 191.04 141.69 184.98 158.85 139.75 142.39 167.38 2.22%
EPS -0.03 -4.21 5.13 0.67 1.00 6.53 16.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1016 1.3982 1.4583 1.4077 0.7457 1.4943 105.3762 -53.20%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.38 0.58 0.49 0.49 0.87 1.16 1.23 -
P/RPS 0.16 0.40 0.26 0.31 0.32 0.81 56.11 -62.30%
P/EPS -950.00 -13.55 9.53 72.06 43.94 17.58 559.09 -
EY -0.11 -7.38 10.49 1.39 2.28 5.69 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.41 0.34 0.35 0.59 0.77 0.89 -18.01%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 24/08/07 18/08/06 26/08/05 27/08/04 17/09/03 27/08/02 -
Price 0.38 0.51 0.45 0.45 0.75 1.15 1.16 -
P/RPS 0.16 0.35 0.24 0.28 0.27 0.80 52.92 -61.94%
P/EPS -950.00 -11.92 8.75 66.18 37.88 17.42 527.27 -
EY -0.11 -8.39 11.42 1.51 2.64 5.74 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.31 0.32 0.51 0.76 0.84 -17.22%

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