[SMISCOR] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 56.89%
YoY- 661.59%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 30,883 42,794 31,738 41,435 35,583 31,303 31,895 -0.53%
PBT 1,670 601 -1,003 1,612 -320 783 1,983 -2.81%
Tax -164 -608 59 -448 -407 -338 -520 -17.48%
NP 1,506 -7 -944 1,164 -727 445 1,463 0.48%
-
NP to SH 1,506 -7 -944 1,150 151 225 1,463 0.48%
-
Tax Rate 9.82% 101.16% - 27.79% - 43.17% 26.22% -
Total Cost 29,377 42,801 32,682 40,271 36,310 30,858 30,432 -0.58%
-
Net Worth 62,287 49,349 62,639 65,330 63,064 33,409 66,943 -1.19%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 62,287 49,349 62,639 65,330 63,064 33,409 66,943 -1.19%
NOSH 42,662 35,000 44,112 44,747 44,411 22,727 44,333 -0.63%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.88% -0.02% -2.97% 2.81% -2.04% 1.42% 4.59% -
ROE 2.42% -0.01% -1.51% 1.76% 0.24% 0.67% 2.19% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 72.39 122.27 71.95 92.60 80.12 137.73 71.94 0.10%
EPS 3.53 -0.02 -2.14 2.57 0.34 0.99 3.30 1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.41 1.42 1.46 1.42 1.47 1.51 -0.55%
Adjusted Per Share Value based on latest NOSH - 44,838
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 73.16 101.38 75.19 98.16 84.29 74.16 75.56 -0.53%
EPS 3.57 -0.02 -2.24 2.72 0.36 0.53 3.47 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4756 1.1691 1.4839 1.5477 1.494 0.7914 1.5859 -1.19%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.59 0.38 0.58 0.49 0.49 0.87 1.16 -
P/RPS 0.82 0.31 0.81 0.53 0.61 0.63 1.61 -10.62%
P/EPS 16.71 -1,900.00 -27.10 19.07 144.12 87.88 35.15 -11.64%
EY 5.98 -0.05 -3.69 5.24 0.69 1.14 2.84 13.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.27 0.41 0.34 0.35 0.59 0.77 -10.33%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 24/08/07 18/08/06 26/08/05 27/08/04 17/09/03 -
Price 0.52 0.38 0.51 0.45 0.45 0.75 1.15 -
P/RPS 0.72 0.31 0.71 0.49 0.56 0.54 1.60 -12.45%
P/EPS 14.73 -1,900.00 -23.83 17.51 132.35 75.76 34.85 -13.35%
EY 6.79 -0.05 -4.20 5.71 0.76 1.32 2.87 15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.36 0.31 0.32 0.51 0.76 -11.69%

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