[SMISCOR] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 21.25%
YoY- 186.48%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 81,257 70,818 77,144 72,998 63,611 62,198 73,243 1.74%
PBT 3,390 -94 655 687 393 3,287 11,159 -17.99%
Tax -2,605 -950 -1,137 -627 95 -805 -2,405 1.33%
NP 785 -1,044 -482 60 488 2,482 8,754 -33.07%
-
NP to SH 785 -898 510 1,398 488 2,482 9,208 -33.63%
-
Tax Rate 76.84% - 173.59% 91.27% -24.17% 24.49% 21.55% -
Total Cost 80,472 71,862 77,626 72,938 63,123 59,716 64,489 3.75%
-
Net Worth 61,260 62,507 64,547 61,834 64,469 66,294 60,971 0.07%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 61,260 62,507 64,547 61,834 64,469 66,294 60,971 0.07%
NOSH 43,141 44,019 44,824 44,807 44,770 44,793 41,477 0.65%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.97% -1.47% -0.62% 0.08% 0.77% 3.99% 11.95% -
ROE 1.28% -1.44% 0.79% 2.26% 0.76% 3.74% 15.10% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 188.35 160.88 172.10 162.91 142.08 138.85 176.58 1.08%
EPS 1.82 -2.04 1.14 3.12 1.09 5.54 22.20 -34.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.42 1.44 1.38 1.44 1.48 1.47 -0.57%
Adjusted Per Share Value based on latest NOSH - 44,545
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 192.49 167.76 182.75 172.93 150.69 147.34 173.51 1.74%
EPS 1.86 -2.13 1.21 3.31 1.16 5.88 21.81 -33.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4512 1.4808 1.5291 1.4648 1.5273 1.5705 1.4444 0.07%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.33 0.47 0.51 0.33 0.70 1.20 0.81 -
P/RPS 0.18 0.29 0.30 0.20 0.49 0.86 0.46 -14.46%
P/EPS 18.14 -23.04 44.82 10.58 64.22 21.66 3.65 30.60%
EY 5.51 -4.34 2.23 9.45 1.56 4.62 27.41 -23.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.35 0.24 0.49 0.81 0.55 -13.51%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 27/02/07 24/02/06 24/02/05 27/02/04 14/04/03 -
Price 0.33 0.43 0.56 0.42 0.90 1.18 0.81 -
P/RPS 0.18 0.27 0.33 0.26 0.63 0.85 0.46 -14.46%
P/EPS 18.14 -21.08 49.22 13.46 82.57 21.30 3.65 30.60%
EY 5.51 -4.74 2.03 7.43 1.21 4.70 27.41 -23.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.30 0.39 0.30 0.62 0.80 0.55 -13.51%

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