[SMISCOR] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -322.16%
YoY- -254.57%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 23,953 14,581 21,337 13,852 22,041 17,799 14,578 8.62%
PBT 3,044 405 250 -1,209 1,040 -174 418 39.20%
Tax -289 -5 -141 76 -253 240 -148 11.79%
NP 2,755 400 109 -1,133 787 66 270 47.24%
-
NP to SH 2,176 400 109 -1,133 733 66 270 41.57%
-
Tax Rate 9.49% 1.23% 56.40% - 24.33% - 35.41% -
Total Cost 21,198 14,181 21,228 14,985 21,254 17,733 14,308 6.76%
-
Net Worth 66,299 60,851 61,911 62,846 65,254 62,919 66,149 0.03%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 66,299 60,851 61,911 62,846 65,254 62,919 66,149 0.03%
NOSH 42,500 42,553 43,600 44,257 44,695 43,999 44,999 -0.94%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.50% 2.74% 0.51% -8.18% 3.57% 0.37% 1.85% -
ROE 3.28% 0.66% 0.18% -1.80% 1.12% 0.10% 0.41% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 56.36 34.27 48.94 31.30 49.31 40.45 32.40 9.66%
EPS 5.12 0.94 0.25 -2.56 1.64 0.15 0.60 42.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.43 1.42 1.42 1.46 1.43 1.47 0.99%
Adjusted Per Share Value based on latest NOSH - 44,257
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 56.74 34.54 50.55 32.81 52.21 42.16 34.53 8.62%
EPS 5.15 0.95 0.26 -2.68 1.74 0.16 0.64 41.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5706 1.4415 1.4667 1.4888 1.5459 1.4905 1.5671 0.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.58 0.29 0.39 0.50 0.37 0.86 1.22 -
P/RPS 1.03 0.85 0.80 1.60 0.75 2.13 3.77 -19.43%
P/EPS 11.33 30.85 156.00 -19.53 22.56 573.33 203.33 -38.18%
EY 8.83 3.24 0.64 -5.12 4.43 0.17 0.49 61.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.20 0.27 0.35 0.25 0.60 0.83 -12.59%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 29/05/08 22/05/07 22/05/06 19/05/05 18/05/04 -
Price 0.44 0.59 0.64 0.60 0.40 0.56 0.96 -
P/RPS 0.78 1.72 1.31 1.92 0.81 1.38 2.96 -19.92%
P/EPS 8.59 62.77 256.00 -23.44 24.39 373.33 160.00 -38.56%
EY 11.64 1.59 0.39 -4.27 4.10 0.27 0.63 62.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.41 0.45 0.42 0.27 0.39 0.65 -13.09%

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