[SMISCOR] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 54.95%
YoY- 486.62%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 115,639 110,009 97,487 67,803 81,257 70,818 77,144 6.97%
PBT 3,365 2,815 9,858 5,310 3,390 -94 655 31.32%
Tax -2,133 -2,683 -1,386 -593 -2,605 -950 -1,137 11.04%
NP 1,232 132 8,472 4,717 785 -1,044 -482 -
-
NP to SH 854 -457 6,113 4,605 785 -898 510 8.96%
-
Tax Rate 63.39% 95.31% 14.06% 11.17% 76.84% - 173.59% -
Total Cost 114,407 109,877 89,015 63,086 80,472 71,862 77,626 6.67%
-
Net Worth 68,298 65,743 69,896 64,265 61,260 62,507 64,547 0.94%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,408 - - - - - - -
Div Payout % 164.89% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 68,298 65,743 69,896 64,265 61,260 62,507 64,547 0.94%
NOSH 42,159 40,087 42,361 42,560 43,141 44,019 44,824 -1.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.07% 0.12% 8.69% 6.96% 0.97% -1.47% -0.62% -
ROE 1.25% -0.70% 8.75% 7.17% 1.28% -1.44% 0.79% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 274.29 274.42 230.13 159.31 188.35 160.88 172.10 8.07%
EPS 2.02 -1.14 14.44 10.82 1.82 -2.04 1.14 9.99%
DPS 3.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.64 1.65 1.51 1.42 1.42 1.44 1.98%
Adjusted Per Share Value based on latest NOSH - 42,526
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 258.12 245.56 217.60 151.35 181.38 158.08 172.20 6.97%
EPS 1.91 -1.02 13.65 10.28 1.75 -2.00 1.14 8.97%
DPS 3.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5245 1.4675 1.5602 1.4345 1.3674 1.3953 1.4408 0.94%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.43 0.50 0.90 0.43 0.33 0.47 0.51 -
P/RPS 0.16 0.18 0.39 0.27 0.18 0.29 0.30 -9.93%
P/EPS 21.23 -43.86 6.24 3.97 18.14 -23.04 44.82 -11.69%
EY 4.71 -2.28 16.03 25.16 5.51 -4.34 2.23 13.25%
DY 7.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.55 0.28 0.23 0.33 0.35 -4.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 27/02/07 -
Price 0.395 0.51 0.87 0.55 0.33 0.43 0.56 -
P/RPS 0.14 0.19 0.38 0.35 0.18 0.27 0.33 -13.30%
P/EPS 19.50 -44.74 6.03 5.08 18.14 -21.08 49.22 -14.28%
EY 5.13 -2.24 16.59 19.67 5.51 -4.74 2.03 16.69%
DY 8.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.53 0.36 0.23 0.30 0.39 -7.76%

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