[SMISCOR] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -300.63%
YoY- -620.0%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 19,525 18,029 22,242 15,384 18,880 16,391 13,994 5.70%
PBT 1,940 1,233 943 -1,420 -36 -664 516 24.67%
Tax -195 -1,685 -674 -508 39 414 -341 -8.88%
NP 1,745 -452 269 -1,928 3 -250 175 46.65%
-
NP to SH 1,633 -452 321 -1,274 245 -250 175 45.04%
-
Tax Rate 10.05% 136.66% 71.47% - - - 66.09% -
Total Cost 17,780 18,481 21,973 17,312 18,877 16,641 13,819 4.28%
-
Net Worth 64,214 60,885 62,441 64,145 61,918 64,285 66,410 -0.55%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 64,214 60,885 62,441 64,145 61,918 64,285 66,410 -0.55%
NOSH 42,526 42,577 43,972 44,545 44,545 44,642 44,871 -0.88%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.94% -2.51% 1.21% -12.53% 0.02% -1.53% 1.25% -
ROE 2.54% -0.74% 0.51% -1.99% 0.40% -0.39% 0.26% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 45.91 42.34 50.58 34.54 42.38 36.72 31.19 6.64%
EPS 3.84 -1.06 0.73 -2.86 0.55 -0.56 0.39 46.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.43 1.42 1.44 1.39 1.44 1.48 0.33%
Adjusted Per Share Value based on latest NOSH - 44,545
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 46.25 42.71 52.69 36.44 44.73 38.83 33.15 5.70%
EPS 3.87 -1.07 0.76 -3.02 0.58 -0.59 0.41 45.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5212 1.4423 1.4792 1.5196 1.4668 1.5229 1.5732 -0.55%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.43 0.33 0.47 0.51 0.33 0.70 1.20 -
P/RPS 0.94 0.78 0.93 1.48 0.78 1.91 3.85 -20.92%
P/EPS 11.20 -31.09 64.38 -17.83 60.00 -125.00 307.69 -42.40%
EY 8.93 -3.22 1.55 -5.61 1.67 -0.80 0.33 73.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.23 0.33 0.35 0.24 0.49 0.81 -16.21%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 27/02/08 27/02/07 24/02/06 24/02/05 27/02/04 -
Price 0.55 0.33 0.43 0.56 0.42 0.90 1.18 -
P/RPS 1.20 0.78 0.85 1.62 0.99 2.45 3.78 -17.39%
P/EPS 14.32 -31.09 58.90 -19.58 76.36 -160.71 302.56 -39.82%
EY 6.98 -3.22 1.70 -5.11 1.31 -0.62 0.33 66.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.30 0.39 0.30 0.62 0.80 -12.45%

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