[SMISCOR] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 663.58%
YoY- 465.2%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 63,228 48,576 61,760 54,118 47,220 48,204 56,779 1.80%
PBT 2,157 -1,280 2,075 723 1,057 2,426 8,461 -20.35%
Tax -920 -33 -628 -666 -319 -907 -2,443 -15.00%
NP 1,237 -1,313 1,447 57 738 1,519 6,018 -23.15%
-
NP to SH 1,237 -1,219 1,785 1,153 204 1,519 6,472 -24.08%
-
Tax Rate 42.65% - 30.27% 92.12% 30.18% 37.39% 28.87% -
Total Cost 61,991 49,889 60,313 54,061 46,482 46,685 50,761 3.38%
-
Net Worth 62,282 62,050 66,376 64,155 18,050 64,971 5,105,688 -51.98%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - 2,240 - -
Div Payout % - - - - - 147.49% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 62,282 62,050 66,376 64,155 18,050 64,971 5,105,688 -51.98%
NOSH 43,251 44,007 44,849 44,863 12,363 44,808 3,595,555 -52.10%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.96% -2.70% 2.34% 0.11% 1.56% 3.15% 10.60% -
ROE 1.99% -1.96% 2.69% 1.80% 1.13% 2.34% 0.13% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 146.19 110.38 137.71 120.63 381.93 107.58 1.58 112.52%
EPS 2.86 -2.77 3.98 2.57 1.65 3.39 0.18 58.48%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.44 1.41 1.48 1.43 1.46 1.45 1.42 0.23%
Adjusted Per Share Value based on latest NOSH - 44,732
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 149.78 115.07 146.31 128.20 111.86 114.19 134.51 1.80%
EPS 2.93 -2.89 4.23 2.73 0.48 3.60 15.33 -24.08%
DPS 0.00 0.00 0.00 0.00 0.00 5.31 0.00 -
NAPS 1.4754 1.4699 1.5724 1.5198 0.4276 1.5392 120.9513 -51.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.38 0.50 0.43 0.44 0.72 1.38 0.89 -
P/RPS 0.26 0.45 0.31 0.36 0.19 1.28 56.36 -59.16%
P/EPS 13.29 -18.05 10.80 17.12 43.64 40.71 494.44 -45.23%
EY 7.53 -5.54 9.26 5.84 2.29 2.46 0.20 82.97%
DY 0.00 0.00 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 0.26 0.35 0.29 0.31 0.49 0.95 0.63 -13.70%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 26/11/07 24/11/06 21/11/05 30/11/04 05/12/03 20/11/02 -
Price 0.33 0.49 0.53 0.33 0.75 1.26 0.90 -
P/RPS 0.23 0.44 0.38 0.27 0.20 1.17 56.99 -60.06%
P/EPS 11.54 -17.69 13.32 12.84 45.45 37.17 500.00 -46.61%
EY 8.67 -5.65 7.51 7.79 2.20 2.69 0.20 87.31%
DY 0.00 0.00 0.00 0.00 0.00 3.97 0.00 -
P/NAPS 0.23 0.35 0.36 0.23 0.51 0.87 0.63 -15.44%

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