[SMISCOR] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -52.75%
YoY- 444.0%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 29,798 27,898 24,514 23,953 14,581 21,337 13,852 13.60%
PBT 2,095 1,649 1,205 3,044 405 250 -1,209 -
Tax -817 -615 -619 -289 -5 -141 76 -
NP 1,278 1,034 586 2,755 400 109 -1,133 -
-
NP to SH 975 862 253 2,176 400 109 -1,133 -
-
Tax Rate 39.00% 37.30% 51.37% 9.49% 1.23% 56.40% - -
Total Cost 28,520 26,864 23,928 21,198 14,181 21,228 14,985 11.31%
-
Net Worth 69,642 68,875 69,996 66,299 60,851 61,911 62,846 1.72%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 69,642 68,875 69,996 66,299 60,851 61,911 62,846 1.72%
NOSH 42,207 42,254 42,166 42,500 42,553 43,600 44,257 -0.78%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.29% 3.71% 2.39% 11.50% 2.74% 0.51% -8.18% -
ROE 1.40% 1.25% 0.36% 3.28% 0.66% 0.18% -1.80% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 70.60 66.02 58.14 56.36 34.27 48.94 31.30 14.50%
EPS 2.31 2.04 0.60 5.12 0.94 0.25 -2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.63 1.66 1.56 1.43 1.42 1.42 2.53%
Adjusted Per Share Value based on latest NOSH - 42,500
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 70.59 66.09 58.07 56.74 34.54 50.55 32.81 13.60%
EPS 2.31 2.04 0.60 5.15 0.95 0.26 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6498 1.6316 1.6582 1.5706 1.4415 1.4667 1.4888 1.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.39 0.46 0.78 0.58 0.29 0.39 0.50 -
P/RPS 0.55 0.70 1.34 1.03 0.85 0.80 1.60 -16.28%
P/EPS 16.88 22.55 130.00 11.33 30.85 156.00 -19.53 -
EY 5.92 4.43 0.77 8.83 3.24 0.64 -5.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.47 0.37 0.20 0.27 0.35 -6.08%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 27/05/11 27/05/10 27/05/09 29/05/08 22/05/07 -
Price 0.545 0.43 0.85 0.44 0.59 0.64 0.60 -
P/RPS 0.77 0.65 1.46 0.78 1.72 1.31 1.92 -14.11%
P/EPS 23.59 21.08 141.67 8.59 62.77 256.00 -23.44 -
EY 4.24 4.74 0.71 11.64 1.59 0.39 -4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.51 0.28 0.41 0.45 0.42 -3.93%

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