[SMISCOR] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.91%
YoY- -168.29%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 97,493 64,370 84,304 64,768 82,346 72,157 62,960 7.55%
PBT 11,276 4,493 2,876 -1,706 2,766 964 1,409 41.40%
Tax -1,484 -530 -1,226 -44 -837 -888 -425 23.15%
NP 9,792 3,962 1,649 -1,750 1,929 76 984 46.63%
-
NP to SH 7,112 3,962 1,649 -1,625 2,380 1,537 272 72.23%
-
Tax Rate 13.16% 11.80% 42.63% - 30.26% 92.12% 30.16% -
Total Cost 87,701 60,408 82,654 66,518 80,417 72,081 61,976 5.95%
-
Net Worth 69,058 63,442 62,282 62,050 66,376 64,155 18,050 25.04%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 69,058 63,442 62,282 62,050 66,376 64,155 18,050 25.04%
NOSH 42,366 42,578 43,251 44,007 44,849 44,863 12,363 22.77%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.04% 6.16% 1.96% -2.70% 2.34% 0.11% 1.56% -
ROE 10.30% 6.25% 2.65% -2.62% 3.59% 2.40% 1.51% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 230.12 151.18 194.91 147.18 183.61 160.84 509.24 -12.39%
EPS 16.79 9.31 3.81 -3.69 5.31 3.43 2.20 40.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.49 1.44 1.41 1.48 1.43 1.46 1.85%
Adjusted Per Share Value based on latest NOSH - 43,650
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 230.96 152.49 199.71 153.43 195.08 170.94 149.15 7.55%
EPS 16.85 9.39 3.91 -3.85 5.64 3.64 0.64 72.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.636 1.5029 1.4754 1.4699 1.5724 1.5198 0.4276 25.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.59 0.52 0.38 0.50 0.43 0.44 0.72 -
P/RPS 0.26 0.34 0.19 0.34 0.23 0.27 0.14 10.86%
P/EPS 3.51 5.59 9.97 -13.54 8.10 12.84 32.73 -31.06%
EY 28.45 17.90 10.04 -7.39 12.34 7.79 3.06 44.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.26 0.35 0.29 0.31 0.49 -5.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 27/11/08 26/11/07 24/11/06 21/11/05 30/11/04 -
Price 0.83 0.49 0.33 0.49 0.53 0.33 0.75 -
P/RPS 0.36 0.32 0.17 0.33 0.29 0.21 0.15 15.70%
P/EPS 4.94 5.27 8.65 -13.27 9.99 9.63 34.09 -27.51%
EY 20.22 18.99 11.56 -7.54 10.01 10.38 2.93 37.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.33 0.23 0.35 0.36 0.23 0.51 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