[SMISCOR] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 112.14%
YoY- 109.62%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 24,514 23,953 14,581 21,337 13,852 22,041 17,799 5.47%
PBT 1,205 3,044 405 250 -1,209 1,040 -174 -
Tax -619 -289 -5 -141 76 -253 240 -
NP 586 2,755 400 109 -1,133 787 66 43.87%
-
NP to SH 253 2,176 400 109 -1,133 733 66 25.08%
-
Tax Rate 51.37% 9.49% 1.23% 56.40% - 24.33% - -
Total Cost 23,928 21,198 14,181 21,228 14,985 21,254 17,733 5.11%
-
Net Worth 69,996 66,299 60,851 61,911 62,846 65,254 62,919 1.79%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 69,996 66,299 60,851 61,911 62,846 65,254 62,919 1.79%
NOSH 42,166 42,500 42,553 43,600 44,257 44,695 43,999 -0.70%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 2.39% 11.50% 2.74% 0.51% -8.18% 3.57% 0.37% -
ROE 0.36% 3.28% 0.66% 0.18% -1.80% 1.12% 0.10% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 58.14 56.36 34.27 48.94 31.30 49.31 40.45 6.23%
EPS 0.60 5.12 0.94 0.25 -2.56 1.64 0.15 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.56 1.43 1.42 1.42 1.46 1.43 2.51%
Adjusted Per Share Value based on latest NOSH - 43,600
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 58.07 56.74 34.54 50.55 32.81 52.21 42.16 5.47%
EPS 0.60 5.15 0.95 0.26 -2.68 1.74 0.16 24.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6582 1.5706 1.4415 1.4667 1.4888 1.5459 1.4905 1.79%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.78 0.58 0.29 0.39 0.50 0.37 0.86 -
P/RPS 1.34 1.03 0.85 0.80 1.60 0.75 2.13 -7.43%
P/EPS 130.00 11.33 30.85 156.00 -19.53 22.56 573.33 -21.90%
EY 0.77 8.83 3.24 0.64 -5.12 4.43 0.17 28.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.37 0.20 0.27 0.35 0.25 0.60 -3.98%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 27/05/10 27/05/09 29/05/08 22/05/07 22/05/06 19/05/05 -
Price 0.85 0.44 0.59 0.64 0.60 0.40 0.56 -
P/RPS 1.46 0.78 1.72 1.31 1.92 0.81 1.38 0.94%
P/EPS 141.67 8.59 62.77 256.00 -23.44 24.39 373.33 -14.90%
EY 0.71 11.64 1.59 0.39 -4.27 4.10 0.27 17.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.28 0.41 0.45 0.42 0.27 0.39 4.57%

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