[SMISCOR] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -16.83%
YoY- -166.04%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 86,266 69,345 81,874 67,447 78,850 67,891 61,606 5.76%
PBT 9,794 4,459 1,267 -1,960 2,619 -708 1,739 33.36%
Tax -1,209 -2,161 -1,374 -629 -668 488 -1,066 2.11%
NP 8,585 2,298 -107 -2,589 1,951 -220 673 52.82%
-
NP to SH 6,922 2,298 39 -1,583 2,397 194 610 49.87%
-
Tax Rate 12.34% 48.46% 108.45% - 25.51% - 61.30% -
Total Cost 77,681 67,047 81,981 70,036 76,899 68,111 60,933 4.12%
-
Net Worth 67,319 62,106 62,907 62,413 65,464 63,526 13,569 30.58%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 67,319 62,106 62,907 62,413 65,464 63,526 13,569 30.58%
NOSH 42,339 42,538 44,615 43,953 44,838 44,736 9,230 28.88%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.95% 3.31% -0.13% -3.84% 2.47% -0.32% 1.09% -
ROE 10.28% 3.70% 0.06% -2.54% 3.66% 0.31% 4.50% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 203.75 163.02 183.51 153.45 175.85 151.76 667.40 -17.93%
EPS 16.35 5.40 0.09 -3.60 5.35 0.43 6.61 16.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.46 1.41 1.42 1.46 1.42 1.47 1.31%
Adjusted Per Share Value based on latest NOSH - 43,953
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 204.36 164.27 193.96 159.78 186.79 160.83 145.94 5.76%
EPS 16.40 5.44 0.09 -3.75 5.68 0.46 1.45 49.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5948 1.4713 1.4903 1.4786 1.5508 1.5049 0.3214 30.58%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.58 0.59 0.38 0.58 0.49 0.49 0.87 -
P/RPS 0.28 0.36 0.21 0.38 0.28 0.32 0.13 13.63%
P/EPS 3.55 10.92 434.71 -16.10 9.17 113.00 13.17 -19.61%
EY 28.19 9.16 0.23 -6.21 10.91 0.88 7.60 24.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.27 0.41 0.34 0.35 0.59 -7.90%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 28/08/09 28/08/08 24/08/07 18/08/06 26/08/05 27/08/04 -
Price 0.55 0.52 0.38 0.51 0.45 0.45 0.75 -
P/RPS 0.27 0.32 0.21 0.33 0.26 0.30 0.11 16.13%
P/EPS 3.36 9.63 434.71 -14.16 8.42 103.77 11.35 -18.35%
EY 29.73 10.39 0.23 -7.06 11.88 0.96 8.81 22.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.27 0.36 0.31 0.32 0.51 -6.07%

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