[SMISCOR] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.39%
YoY- 461.28%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,817 28,418 24,367 19,525 18,029 22,242 15,384 10.36%
PBT -362 -1,492 1,401 1,940 1,233 943 -1,420 -20.35%
Tax -374 -739 -273 -195 -1,685 -674 -508 -4.97%
NP -736 -2,231 1,128 1,745 -452 269 -1,928 -14.81%
-
NP to SH -1,036 -2,193 779 1,633 -452 321 -1,274 -3.38%
-
Tax Rate - - 19.49% 10.05% 136.66% 71.47% - -
Total Cost 28,553 30,649 23,239 17,780 18,481 21,973 17,312 8.68%
-
Net Worth 68,806 69,297 42,331 64,214 60,885 62,441 64,145 1.17%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,409 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 68,806 69,297 42,331 64,214 60,885 62,441 64,145 1.17%
NOSH 42,212 42,254 42,331 42,526 42,577 43,972 44,545 -0.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.65% -7.85% 4.63% 8.94% -2.51% 1.21% -12.53% -
ROE -1.51% -3.16% 1.84% 2.54% -0.74% 0.51% -1.99% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 65.90 67.25 57.56 45.91 42.34 50.58 34.54 11.35%
EPS -2.45 -5.19 1.84 3.84 -1.06 0.73 -2.86 -2.54%
DPS 3.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.64 1.00 1.51 1.43 1.42 1.44 2.08%
Adjusted Per Share Value based on latest NOSH - 42,526
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 65.90 67.32 57.72 46.25 42.71 52.69 36.44 10.36%
EPS -2.45 -5.20 1.85 3.87 -1.07 0.76 -3.02 -3.42%
DPS 3.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.6416 1.0028 1.5212 1.4423 1.4792 1.5196 1.17%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.43 0.50 0.90 0.43 0.33 0.47 0.51 -
P/RPS 0.65 0.74 1.56 0.94 0.78 0.93 1.48 -12.80%
P/EPS -17.52 -9.63 48.91 11.20 -31.09 64.38 -17.83 -0.29%
EY -5.71 -10.38 2.04 8.93 -3.22 1.55 -5.61 0.29%
DY 7.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.90 0.28 0.23 0.33 0.35 -4.82%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 27/02/07 -
Price 0.395 0.51 0.87 0.55 0.33 0.43 0.56 -
P/RPS 0.60 0.76 1.51 1.20 0.78 0.85 1.62 -15.24%
P/EPS -16.09 -9.83 47.28 14.32 -31.09 58.90 -19.58 -3.21%
EY -6.21 -10.18 2.12 6.98 -3.22 1.70 -5.11 3.29%
DY 8.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.87 0.36 0.23 0.30 0.39 -7.76%

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