[SMISCOR] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
17-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 41.42%
YoY- -67.82%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 19,394 17,784 16,725 16,348 21,077 0 -
PBT 572 -146 363 1,130 3,504 0 -
Tax -195 -183 -189 -273 -841 0 -
NP 377 -329 174 857 2,663 0 -
-
NP to SH 417 85 36 857 2,663 0 -
-
Tax Rate 34.09% - 52.07% 24.16% 24.00% - -
Total Cost 19,017 18,113 16,551 15,491 18,414 0 -
-
Net Worth 65,464 63,526 13,569 68,108 4,593,675 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 65,464 63,526 13,569 68,108 4,593,675 0 -
NOSH 44,838 44,736 9,230 45,105 3,328,750 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.94% -1.85% 1.04% 5.24% 12.63% 0.00% -
ROE 0.64% 0.13% 0.27% 1.26% 0.06% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 43.25 39.75 181.19 36.24 0.63 0.00 -
EPS 0.93 0.19 0.39 1.90 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.42 1.47 1.51 1.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 45,105
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 45.94 42.13 39.62 38.73 49.93 0.00 -
EPS 0.99 0.20 0.09 2.03 6.31 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5508 1.5049 0.3214 1.6135 108.8219 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.49 0.49 0.87 1.16 1.23 0.00 -
P/RPS 1.13 1.23 0.48 3.20 194.26 0.00 -
P/EPS 52.69 257.89 223.08 61.05 1,537.50 0.00 -
EY 1.90 0.39 0.45 1.64 0.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.59 0.77 0.89 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 18/08/06 26/08/05 27/08/04 17/09/03 27/08/02 - -
Price 0.45 0.45 0.75 1.15 1.16 0.00 -
P/RPS 1.04 1.13 0.41 3.17 183.20 0.00 -
P/EPS 48.39 236.84 192.31 60.53 1,450.00 0.00 -
EY 2.07 0.42 0.52 1.65 0.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.51 0.76 0.84 0.00 -

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