[SMISCOR] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 11880.95%
YoY- 201.48%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 108,788 97,493 64,370 84,304 64,768 82,346 72,157 7.07%
PBT 5,742 11,276 4,493 2,876 -1,706 2,766 964 34.61%
Tax -2,592 -1,484 -530 -1,226 -44 -837 -888 19.53%
NP 3,150 9,792 3,962 1,649 -1,750 1,929 76 85.97%
-
NP to SH 2,314 7,112 3,962 1,649 -1,625 2,380 1,537 7.05%
-
Tax Rate 45.14% 13.16% 11.80% 42.63% - 30.26% 92.12% -
Total Cost 105,637 87,701 60,408 82,654 66,518 80,417 72,081 6.57%
-
Net Worth 71,382 69,058 63,442 62,282 62,050 66,376 64,155 1.79%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 71,382 69,058 63,442 62,282 62,050 66,376 64,155 1.79%
NOSH 42,238 42,366 42,578 43,251 44,007 44,849 44,863 -0.99%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.90% 10.04% 6.16% 1.96% -2.70% 2.34% 0.11% -
ROE 3.24% 10.30% 6.25% 2.65% -2.62% 3.59% 2.40% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 257.56 230.12 151.18 194.91 147.18 183.61 160.84 8.15%
EPS 5.48 16.79 9.31 3.81 -3.69 5.31 3.43 8.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.63 1.49 1.44 1.41 1.48 1.43 2.82%
Adjusted Per Share Value based on latest NOSH - 43,044
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 242.83 217.62 143.68 188.18 144.57 183.81 161.07 7.07%
EPS 5.17 15.88 8.85 3.68 -3.63 5.31 3.43 7.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5934 1.5415 1.4161 1.3902 1.385 1.4816 1.432 1.79%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.49 0.59 0.52 0.38 0.50 0.43 0.44 -
P/RPS 0.19 0.26 0.34 0.19 0.34 0.23 0.27 -5.68%
P/EPS 8.94 3.51 5.59 9.97 -13.54 8.10 12.84 -5.85%
EY 11.18 28.45 17.90 10.04 -7.39 12.34 7.79 6.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.35 0.26 0.35 0.29 0.31 -1.10%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/01/12 25/11/10 26/11/09 27/11/08 26/11/07 24/11/06 21/11/05 -
Price 0.53 0.83 0.49 0.33 0.49 0.53 0.33 -
P/RPS 0.21 0.36 0.32 0.17 0.33 0.29 0.21 0.00%
P/EPS 9.67 4.94 5.27 8.65 -13.27 9.99 9.63 0.06%
EY 10.34 20.22 18.99 11.56 -7.54 10.01 10.38 -0.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.51 0.33 0.23 0.35 0.36 0.23 5.09%

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