[SMISCOR] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.3%
YoY- 516.89%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 34,649 31,536 36,975 34,341 28,570 32,079 23,774 6.47%
PBT 180 361 743 2,706 -8 1,499 2,303 -34.58%
Tax -24 -337 -468 -962 -398 -661 -333 -35.46%
NP 156 24 275 1,744 -406 838 1,970 -34.44%
-
NP to SH 73 -75 238 1,555 -373 636 1,511 -39.62%
-
Tax Rate 13.33% 93.35% 62.99% 35.55% - 44.10% 14.46% -
Total Cost 34,493 31,512 36,700 32,597 28,976 31,241 21,804 7.93%
-
Net Worth 70,869 72,499 73,099 71,834 69,937 71,181 68,989 0.44%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 70,869 72,499 73,099 71,834 69,937 71,181 68,989 0.44%
NOSH 44,800 41,666 42,499 42,255 42,386 42,119 42,324 0.95%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.45% 0.08% 0.74% 5.08% -1.42% 2.61% 8.29% -
ROE 0.10% -0.10% 0.33% 2.16% -0.53% 0.89% 2.19% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 82.14 75.69 87.00 81.27 67.40 76.16 56.17 6.53%
EPS 0.17 -0.18 0.56 3.68 -0.88 1.51 3.57 -39.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.74 1.72 1.70 1.65 1.69 1.63 0.50%
Adjusted Per Share Value based on latest NOSH - 42,255
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 82.08 74.71 87.59 81.35 67.68 75.99 56.32 6.47%
EPS 0.17 -0.18 0.56 3.68 -0.88 1.51 3.58 -39.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6789 1.7175 1.7317 1.7017 1.6568 1.6863 1.6343 0.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.60 0.71 0.87 0.605 0.43 0.49 0.59 -
P/RPS 0.73 0.94 1.00 0.74 0.64 0.64 1.05 -5.87%
P/EPS 346.72 -394.44 155.36 16.44 -48.86 32.45 16.53 65.99%
EY 0.29 -0.25 0.64 6.08 -2.05 3.08 6.05 -39.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.51 0.36 0.26 0.29 0.36 0.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 20/11/14 19/11/13 28/11/12 30/01/12 25/11/10 -
Price 0.63 0.77 0.755 0.63 0.50 0.53 0.83 -
P/RPS 0.77 1.02 0.87 0.78 0.74 0.70 1.48 -10.30%
P/EPS 364.05 -427.78 134.82 17.12 -56.82 35.10 23.25 58.10%
EY 0.27 -0.23 0.74 5.84 -1.76 2.85 4.30 -36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.44 0.37 0.30 0.31 0.51 -4.78%

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