[SMISCOR] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
05-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -30.78%
YoY- -76.53%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 82,346 72,157 62,960 64,272 75,705 0 -
PBT 2,766 964 1,409 3,234 11,281 0 -
Tax -837 -888 -425 -1,209 -3,257 0 -
NP 1,929 76 984 2,025 8,024 0 -
-
NP to SH 2,380 1,537 272 2,025 8,629 0 -
-
Tax Rate 30.26% 92.12% 30.16% 37.38% 28.87% - -
Total Cost 80,417 72,081 61,976 62,246 67,681 0 -
-
Net Worth 66,376 64,155 18,050 64,971 5,105,688 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 2,987 - - -
Div Payout % - - - 147.49% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 66,376 64,155 18,050 64,971 5,105,688 0 -
NOSH 44,849 44,863 12,363 44,808 3,595,555 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.34% 0.11% 1.56% 3.15% 10.60% 0.00% -
ROE 3.59% 2.40% 1.51% 3.12% 0.17% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 183.61 160.84 509.24 143.44 2.11 0.00 -
EPS 5.31 3.43 2.20 4.52 0.24 0.00 -
DPS 0.00 0.00 0.00 6.67 0.00 0.00 -
NAPS 1.48 1.43 1.46 1.45 1.42 0.00 -
Adjusted Per Share Value based on latest NOSH - 45,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 195.08 170.94 149.15 152.26 179.34 0.00 -
EPS 5.64 3.64 0.64 4.80 20.44 0.00 -
DPS 0.00 0.00 0.00 7.08 0.00 0.00 -
NAPS 1.5724 1.5198 0.4276 1.5392 120.9513 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.43 0.44 0.72 1.38 0.89 0.00 -
P/RPS 0.23 0.27 0.14 0.96 42.27 0.00 -
P/EPS 8.10 12.84 32.73 30.53 370.83 0.00 -
EY 12.34 7.79 3.06 3.28 0.27 0.00 -
DY 0.00 0.00 0.00 4.83 0.00 0.00 -
P/NAPS 0.29 0.31 0.49 0.95 0.63 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 24/11/06 21/11/05 30/11/04 05/12/03 20/11/02 - -
Price 0.53 0.33 0.75 1.26 0.90 0.00 -
P/RPS 0.29 0.21 0.15 0.88 42.74 0.00 -
P/EPS 9.99 9.63 34.09 27.88 375.00 0.00 -
EY 10.01 10.38 2.93 3.59 0.27 0.00 -
DY 0.00 0.00 0.00 5.29 0.00 0.00 -
P/NAPS 0.36 0.23 0.51 0.87 0.63 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