[SMISCOR] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -8.26%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 34,341 28,570 32,079 23,774 17,395 20,434 16,838 12.60%
PBT 2,706 -8 1,499 2,303 1,700 1,556 -277 -
Tax -962 -398 -661 -333 -234 -312 -92 47.82%
NP 1,744 -406 838 1,970 1,466 1,244 -369 -
-
NP to SH 1,555 -373 636 1,511 1,466 1,244 -275 -
-
Tax Rate 35.55% - 44.10% 14.46% 13.76% 20.05% - -
Total Cost 32,597 28,976 31,241 21,804 15,929 19,190 17,207 11.22%
-
Net Worth 71,834 69,937 71,181 68,989 63,498 61,984 61,547 2.60%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 71,834 69,937 71,181 68,989 63,498 61,984 61,547 2.60%
NOSH 42,255 42,386 42,119 42,324 42,616 43,044 43,650 -0.53%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.08% -1.42% 2.61% 8.29% 8.43% 6.09% -2.19% -
ROE 2.16% -0.53% 0.89% 2.19% 2.31% 2.01% -0.45% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 81.27 67.40 76.16 56.17 40.82 47.47 38.57 13.21%
EPS 3.68 -0.88 1.51 3.57 3.44 2.89 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.65 1.69 1.63 1.49 1.44 1.41 3.16%
Adjusted Per Share Value based on latest NOSH - 42,324
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 81.35 67.68 75.99 56.32 41.21 48.41 39.89 12.59%
EPS 3.68 -0.88 1.51 3.58 3.47 2.95 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7017 1.6568 1.6863 1.6343 1.5042 1.4684 1.458 2.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.605 0.43 0.49 0.59 0.52 0.38 0.50 -
P/RPS 0.74 0.64 0.64 1.05 1.27 0.80 1.30 -8.95%
P/EPS 16.44 -48.86 32.45 16.53 15.12 13.15 -79.37 -
EY 6.08 -2.05 3.08 6.05 6.62 7.61 -1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.29 0.36 0.35 0.26 0.35 0.47%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 28/11/12 30/01/12 25/11/10 26/11/09 27/11/08 26/11/07 -
Price 0.63 0.50 0.53 0.83 0.49 0.33 0.49 -
P/RPS 0.78 0.74 0.70 1.48 1.20 0.70 1.27 -7.79%
P/EPS 17.12 -56.82 35.10 23.25 14.24 11.42 -77.78 -
EY 5.84 -1.76 2.85 4.30 7.02 8.76 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.31 0.51 0.33 0.23 0.35 0.92%

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