[SMISCOR] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -177.75%
YoY- 52.76%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 35,756 35,765 35,489 27,817 28,418 24,367 19,525 10.60%
PBT -7 1,089 299 -362 -1,492 1,401 1,940 -
Tax -191 -985 -245 -374 -739 -273 -195 -0.34%
NP -198 104 54 -736 -2,231 1,128 1,745 -
-
NP to SH -469 446 45 -1,036 -2,193 779 1,633 -
-
Tax Rate - 90.45% 81.94% - - 19.49% 10.05% -
Total Cost 35,954 35,661 35,435 28,553 30,649 23,239 17,780 12.44%
-
Net Worth 73,096 42,499 70,913 68,806 69,297 42,331 64,214 2.18%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 1,062 - 1,409 - - - -
Div Payout % - 238.23% - 0.00% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 73,096 42,499 70,913 68,806 69,297 42,331 64,214 2.18%
NOSH 42,252 42,499 41,960 42,212 42,254 42,331 42,526 -0.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.55% 0.29% 0.15% -2.65% -7.85% 4.63% 8.94% -
ROE -0.64% 1.05% 0.06% -1.51% -3.16% 1.84% 2.54% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 84.63 84.15 84.58 65.90 67.25 57.56 45.91 10.72%
EPS -1.11 1.06 0.11 -2.45 -5.19 1.84 3.84 -
DPS 0.00 2.50 0.00 3.34 0.00 0.00 0.00 -
NAPS 1.73 1.00 1.69 1.63 1.64 1.00 1.51 2.29%
Adjusted Per Share Value based on latest NOSH - 42,212
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 84.70 84.73 84.07 65.90 67.32 57.72 46.25 10.60%
EPS -1.11 1.06 0.11 -2.45 -5.20 1.85 3.87 -
DPS 0.00 2.52 0.00 3.34 0.00 0.00 0.00 -
NAPS 1.7316 1.0068 1.6799 1.63 1.6416 1.0028 1.5212 2.18%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.74 0.68 0.70 0.43 0.50 0.90 0.43 -
P/RPS 0.87 0.81 0.83 0.65 0.74 1.56 0.94 -1.28%
P/EPS -66.67 64.80 652.72 -17.52 -9.63 48.91 11.20 -
EY -1.50 1.54 0.15 -5.71 -10.38 2.04 8.93 -
DY 0.00 3.68 0.00 7.77 0.00 0.00 0.00 -
P/NAPS 0.43 0.68 0.41 0.26 0.30 0.90 0.28 7.40%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 24/02/15 20/02/14 26/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.71 0.71 0.76 0.395 0.51 0.87 0.55 -
P/RPS 0.84 0.84 0.90 0.60 0.76 1.51 1.20 -5.76%
P/EPS -63.96 67.66 708.67 -16.09 -9.83 47.28 14.32 -
EY -1.56 1.48 0.14 -6.21 -10.18 2.12 6.98 -
DY 0.00 3.52 0.00 8.46 0.00 0.00 0.00 -
P/NAPS 0.41 0.71 0.45 0.24 0.31 0.87 0.36 2.19%

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