[SMISCOR] YoY Cumulative 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- -29.13%
YoY- -168.29%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 73,120 48,278 63,228 48,576 61,760 54,118 47,220 7.55%
PBT 8,457 3,370 2,157 -1,280 2,075 723 1,057 41.40%
Tax -1,113 -398 -920 -33 -628 -666 -319 23.14%
NP 7,344 2,972 1,237 -1,313 1,447 57 738 46.63%
-
NP to SH 5,334 2,972 1,237 -1,219 1,785 1,153 204 72.23%
-
Tax Rate 13.16% 11.81% 42.65% - 30.27% 92.12% 30.18% -
Total Cost 65,776 45,306 61,991 49,889 60,313 54,061 46,482 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 7.72% 4.68% 1.99% -1.96% 2.69% 1.80% 1.13% -
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 172.59 113.39 146.19 110.38 137.71 120.63 381.93 -12.39%
EPS 12.59 6.98 2.86 -2.77 3.98 2.57 1.65 40.28%
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 173.22 114.37 149.78 115.07 146.31 128.20 111.86 7.55%
EPS 12.64 7.04 2.93 -2.89 4.23 2.73 0.48 72.44%
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 0.34 0.46 0.26 0.45 0.31 0.36 0.19 10.17%
P/EPS 4.69 7.45 13.29 -18.05 10.80 17.12 43.64 -31.03%
EY 21.34 13.42 7.53 -5.54 9.26 5.84 2.29 45.03%
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 0.48 0.43 0.23 0.44 0.38 0.27 0.20 15.70%
P/EPS 6.59 7.02 11.54 -17.69 13.32 12.84 45.45 -27.50%
EY 15.17 14.24 8.67 -5.65 7.51 7.79 2.20 37.94%
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