[SMISCOR] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 171.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 67,891 61,606 67,644 37,493 21.86%
PBT -708 1,739 7,412 5,729 -
Tax 488 -1,066 -958 -1,968 -
NP -220 673 6,454 3,761 -
-
NP to SH 194 610 6,384 4,215 -64.12%
-
Tax Rate - 61.30% 12.92% 34.35% -
Total Cost 68,111 60,933 61,190 33,732 26.36%
-
Net Worth 63,526 13,569 68,108 3,328,750 -73.24%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 63,526 13,569 68,108 3,328,750 -73.24%
NOSH 44,736 9,230 45,105 3,328,750 -76.19%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -0.32% 1.09% 9.54% 10.03% -
ROE 0.31% 4.50% 9.37% 0.13% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 151.76 667.40 149.97 1.13 411.34%
EPS 0.43 6.61 14.15 0.13 48.94%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.47 1.51 1.00 12.38%
Adjusted Per Share Value based on latest NOSH - 3,328,750
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 160.83 145.94 160.25 88.82 21.86%
EPS 0.46 1.45 15.12 9.99 -64.12%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.5049 0.3214 1.6135 78.8565 -73.24%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.49 0.87 1.16 1.23 -
P/RPS 0.32 0.13 0.77 109.20 -85.66%
P/EPS 113.00 13.17 8.20 971.38 -51.15%
EY 0.88 7.60 12.20 0.10 106.31%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.59 0.77 1.23 -34.20%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/05 27/08/04 17/09/03 - -
Price 0.45 0.75 1.15 0.00 -
P/RPS 0.30 0.11 0.77 0.00 -
P/EPS 103.77 11.35 8.13 0.00 -
EY 0.96 8.81 12.31 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.51 0.76 0.00 -

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