[SMISCOR] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -50.12%
YoY- -90.44%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 67,447 78,850 67,891 61,606 67,644 37,493 12.45%
PBT -1,960 2,619 -708 1,739 7,412 5,729 -
Tax -629 -668 488 -1,066 -958 -1,968 -20.38%
NP -2,589 1,951 -220 673 6,454 3,761 -
-
NP to SH -1,583 2,397 194 610 6,384 4,215 -
-
Tax Rate - 25.51% - 61.30% 12.92% 34.35% -
Total Cost 70,036 76,899 68,111 60,933 61,190 33,732 15.72%
-
Net Worth 62,413 65,464 63,526 13,569 68,108 3,328,750 -54.83%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 62,413 65,464 63,526 13,569 68,108 3,328,750 -54.83%
NOSH 43,953 44,838 44,736 9,230 45,105 3,328,750 -57.89%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -3.84% 2.47% -0.32% 1.09% 9.54% 10.03% -
ROE -2.54% 3.66% 0.31% 4.50% 9.37% 0.13% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 153.45 175.85 151.76 667.40 149.97 1.13 166.89%
EPS -3.60 5.35 0.43 6.61 14.15 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.46 1.42 1.47 1.51 1.00 7.26%
Adjusted Per Share Value based on latest NOSH - 9,230
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 159.78 186.79 160.83 145.94 160.25 88.82 12.45%
EPS -3.75 5.68 0.46 1.45 15.12 9.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4786 1.5508 1.5049 0.3214 1.6135 78.8565 -54.83%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.58 0.49 0.49 0.87 1.16 1.23 -
P/RPS 0.38 0.28 0.32 0.13 0.77 109.20 -67.74%
P/EPS -16.10 9.17 113.00 13.17 8.20 971.38 -
EY -6.21 10.91 0.88 7.60 12.20 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.35 0.59 0.77 1.23 -19.71%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 24/08/07 18/08/06 26/08/05 27/08/04 17/09/03 - -
Price 0.51 0.45 0.45 0.75 1.15 0.00 -
P/RPS 0.33 0.26 0.30 0.11 0.77 0.00 -
P/EPS -14.16 8.42 103.77 11.35 8.13 0.00 -
EY -7.06 11.88 0.96 8.81 12.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 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