[SMISCOR] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -988.63%
YoY- -254.57%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 95,812 58,324 85,348 55,408 88,164 71,196 58,312 8.62%
PBT 12,176 1,620 1,000 -4,836 4,160 -696 1,672 39.20%
Tax -1,156 -20 -564 304 -1,012 960 -592 11.79%
NP 11,020 1,600 436 -4,532 3,148 264 1,080 47.24%
-
NP to SH 8,704 1,600 436 -4,532 2,932 264 1,080 41.57%
-
Tax Rate 9.49% 1.23% 56.40% - 24.33% - 35.41% -
Total Cost 84,792 56,724 84,912 59,940 85,016 70,932 57,232 6.76%
-
Net Worth 66,299 60,851 61,911 62,846 65,254 62,919 66,149 0.03%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 66,299 60,851 61,911 62,846 65,254 62,919 66,149 0.03%
NOSH 42,500 42,553 43,600 44,257 44,695 43,999 44,999 -0.94%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.50% 2.74% 0.51% -8.18% 3.57% 0.37% 1.85% -
ROE 13.13% 2.63% 0.70% -7.21% 4.49% 0.42% 1.63% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 225.44 137.06 195.75 125.19 197.26 161.81 129.58 9.66%
EPS 20.48 3.76 1.00 -10.24 6.56 0.60 2.40 42.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.43 1.42 1.42 1.46 1.43 1.47 0.99%
Adjusted Per Share Value based on latest NOSH - 44,257
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 226.97 138.17 202.19 131.26 208.86 168.66 138.14 8.62%
EPS 20.62 3.79 1.03 -10.74 6.95 0.63 2.56 41.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5706 1.4415 1.4667 1.4888 1.5459 1.4905 1.5671 0.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.58 0.29 0.39 0.50 0.37 0.86 1.22 -
P/RPS 0.26 0.21 0.20 0.40 0.19 0.53 0.94 -19.27%
P/EPS 2.83 7.71 39.00 -4.88 5.64 143.33 50.83 -38.19%
EY 35.31 12.97 2.56 -20.48 17.73 0.70 1.97 61.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.20 0.27 0.35 0.25 0.60 0.83 -12.59%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 29/05/08 22/05/07 22/05/06 19/05/05 18/05/04 -
Price 0.44 0.59 0.64 0.60 0.40 0.56 0.96 -
P/RPS 0.20 0.43 0.33 0.48 0.20 0.35 0.74 -19.58%
P/EPS 2.15 15.69 64.00 -5.86 6.10 93.33 40.00 -38.55%
EY 46.55 6.37 1.56 -17.07 16.40 1.07 2.50 62.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.41 0.45 0.42 0.27 0.39 0.65 -13.09%

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