[SMISCOR] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
17-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -22.71%
YoY- 51.46%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 78,850 67,891 61,606 67,644 37,493 20.40%
PBT 2,619 -708 1,739 7,412 5,729 -17.76%
Tax -668 488 -1,066 -958 -1,968 -23.65%
NP 1,951 -220 673 6,454 3,761 -15.12%
-
NP to SH 2,397 194 610 6,384 4,215 -13.15%
-
Tax Rate 25.51% - 61.30% 12.92% 34.35% -
Total Cost 76,899 68,111 60,933 61,190 33,732 22.85%
-
Net Worth 65,464 63,526 13,569 68,108 3,328,750 -62.52%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 65,464 63,526 13,569 68,108 3,328,750 -62.52%
NOSH 44,838 44,736 9,230 45,105 3,328,750 -65.90%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 2.47% -0.32% 1.09% 9.54% 10.03% -
ROE 3.66% 0.31% 4.50% 9.37% 0.13% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 175.85 151.76 667.40 149.97 1.13 252.89%
EPS 5.35 0.43 6.61 14.15 0.13 153.11%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.42 1.47 1.51 1.00 9.91%
Adjusted Per Share Value based on latest NOSH - 45,105
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 186.79 160.83 145.94 160.25 88.82 20.40%
EPS 5.68 0.46 1.45 15.12 9.99 -13.15%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5508 1.5049 0.3214 1.6135 78.8565 -62.52%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.49 0.49 0.87 1.16 1.23 -
P/RPS 0.28 0.32 0.13 0.77 109.20 -77.47%
P/EPS 9.17 113.00 13.17 8.20 971.38 -68.80%
EY 10.91 0.88 7.60 12.20 0.10 222.92%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.59 0.77 1.23 -27.47%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 18/08/06 26/08/05 27/08/04 17/09/03 - -
Price 0.45 0.45 0.75 1.15 0.00 -
P/RPS 0.26 0.30 0.11 0.77 0.00 -
P/EPS 8.42 103.77 11.35 8.13 0.00 -
EY 11.88 0.96 8.81 12.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 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