[SMISCOR] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 14.17%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 31,347 40,544 35,482 29,798 27,898 24,514 23,953 4.58%
PBT -1,313 1,620 2,019 2,095 1,649 1,205 3,044 -
Tax 106 -274 -509 -817 -615 -619 -289 -
NP -1,207 1,346 1,510 1,278 1,034 586 2,755 -
-
NP to SH -1,288 1,005 969 975 862 253 2,176 -
-
Tax Rate - 16.91% 25.21% 39.00% 37.30% 51.37% 9.49% -
Total Cost 32,554 39,198 33,972 28,520 26,864 23,928 21,198 7.40%
-
Net Worth 71,790 74,741 72,464 69,642 68,875 69,996 66,299 1.33%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 71,790 74,741 72,464 69,642 68,875 69,996 66,299 1.33%
NOSH 42,229 42,226 42,130 42,207 42,254 42,166 42,500 -0.10%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -3.85% 3.32% 4.26% 4.29% 3.71% 2.39% 11.50% -
ROE -1.79% 1.34% 1.34% 1.40% 1.25% 0.36% 3.28% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 74.23 96.01 84.22 70.60 66.02 58.14 56.36 4.69%
EPS -3.05 2.38 2.30 2.31 2.04 0.60 5.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.77 1.72 1.65 1.63 1.66 1.56 1.44%
Adjusted Per Share Value based on latest NOSH - 42,207
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 74.26 96.05 84.06 70.59 66.09 58.07 56.74 4.58%
EPS -3.05 2.38 2.30 2.31 2.04 0.60 5.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7007 1.7706 1.7166 1.6498 1.6316 1.6582 1.5706 1.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.75 0.685 0.665 0.39 0.46 0.78 0.58 -
P/RPS 1.01 0.71 0.79 0.55 0.70 1.34 1.03 -0.32%
P/EPS -24.59 28.78 28.91 16.88 22.55 130.00 11.33 -
EY -4.07 3.47 3.46 5.92 4.43 0.77 8.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.39 0.24 0.28 0.47 0.37 2.92%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 27/05/14 30/05/13 30/05/12 27/05/11 27/05/10 -
Price 0.74 0.765 0.855 0.545 0.43 0.85 0.44 -
P/RPS 1.00 0.80 1.02 0.77 0.65 1.46 0.78 4.22%
P/EPS -24.26 32.14 37.17 23.59 21.08 141.67 8.59 -
EY -4.12 3.11 2.69 4.24 4.74 0.71 11.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.50 0.33 0.26 0.51 0.28 7.81%

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