[SMISCOR] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 59.42%
YoY- 120.74%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 102,300 107,511 110,978 97,472 87,822 81,591 73,120 5.75%
PBT -397 2,604 4,676 7,715 3,727 4,307 8,457 -
Tax -298 -1,128 -1,717 -2,815 -1,759 -1,944 -1,113 -19.70%
NP -695 1,476 2,959 4,900 1,968 2,363 7,344 -
-
NP to SH -1,027 849 2,080 4,172 1,890 1,736 5,334 -
-
Tax Rate - 43.32% 36.72% 36.49% 47.20% 45.14% 13.16% -
Total Cost 102,995 106,035 108,019 92,572 85,854 79,228 65,776 7.75%
-
Net Worth 70,869 73,131 72,567 71,785 69,609 71,382 69,058 0.43%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 70,869 73,131 72,567 71,785 69,609 71,382 69,058 0.43%
NOSH 44,800 42,029 42,190 42,226 42,187 42,238 42,366 0.93%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.68% 1.37% 2.67% 5.03% 2.24% 2.90% 10.04% -
ROE -1.45% 1.16% 2.87% 5.81% 2.72% 2.43% 7.72% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 242.51 255.80 263.04 230.83 208.17 193.17 172.59 5.82%
EPS -2.43 2.02 4.93 9.88 4.48 4.11 12.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.74 1.72 1.70 1.65 1.69 1.63 0.50%
Adjusted Per Share Value based on latest NOSH - 42,255
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 242.34 254.69 262.90 230.91 208.05 193.29 173.22 5.75%
EPS -2.43 2.01 4.93 9.88 4.48 4.11 12.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6789 1.7325 1.7191 1.7006 1.649 1.691 1.636 0.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.60 0.71 0.87 0.605 0.43 0.49 0.59 -
P/RPS 0.25 0.28 0.33 0.26 0.21 0.25 0.34 -4.99%
P/EPS -24.64 35.15 17.65 6.12 9.60 11.92 4.69 -
EY -4.06 2.85 5.67 16.33 10.42 8.39 21.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.51 0.36 0.26 0.29 0.36 0.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 20/11/14 19/11/13 28/11/12 30/01/12 25/11/10 -
Price 0.63 0.77 0.755 0.63 0.50 0.53 0.83 -
P/RPS 0.26 0.30 0.29 0.27 0.24 0.27 0.48 -9.70%
P/EPS -25.88 38.12 15.31 6.38 11.16 12.90 6.59 -
EY -3.86 2.62 6.53 15.68 8.96 7.75 15.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.44 0.37 0.30 0.31 0.51 -4.78%

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