[SMISCOR] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 113.57%
YoY- 5792.31%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 119,749 97,653 86,266 69,345 81,874 67,447 78,850 7.20%
PBT 3,742 6,512 9,794 4,459 1,267 -1,960 2,619 6.12%
Tax -2,761 -1,889 -1,209 -2,161 -1,374 -629 -668 26.65%
NP 981 4,623 8,585 2,298 -107 -2,589 1,951 -10.81%
-
NP to SH 673 3,390 6,922 2,298 39 -1,583 2,397 -19.06%
-
Tax Rate 73.78% 29.01% 12.34% 48.46% 108.45% - 25.51% -
Total Cost 118,768 93,030 77,681 67,047 81,981 70,036 76,899 7.50%
-
Net Worth 70,049 71,147 67,319 62,106 62,907 62,413 65,464 1.13%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 70,049 71,147 67,319 62,106 62,907 62,413 65,464 1.13%
NOSH 42,198 42,350 42,339 42,538 44,615 43,953 44,838 -1.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.82% 4.73% 9.95% 3.31% -0.13% -3.84% 2.47% -
ROE 0.96% 4.76% 10.28% 3.70% 0.06% -2.54% 3.66% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 283.77 230.59 203.75 163.02 183.51 153.45 175.85 8.29%
EPS 1.59 8.00 16.35 5.40 0.09 -3.60 5.35 -18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.68 1.59 1.46 1.41 1.42 1.46 2.16%
Adjusted Per Share Value based on latest NOSH - 42,538
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 283.68 231.34 204.36 164.27 193.96 159.78 186.79 7.20%
EPS 1.59 8.03 16.40 5.44 0.09 -3.75 5.68 -19.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6595 1.6855 1.5948 1.4713 1.4903 1.4786 1.5508 1.13%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.41 0.705 0.58 0.59 0.38 0.58 0.49 -
P/RPS 0.14 0.31 0.28 0.36 0.21 0.38 0.28 -10.90%
P/EPS 25.71 8.81 3.55 10.92 434.71 -16.10 9.17 18.72%
EY 3.89 11.35 28.19 9.16 0.23 -6.21 10.91 -15.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.42 0.36 0.40 0.27 0.41 0.34 -4.99%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 24/08/10 28/08/09 28/08/08 24/08/07 18/08/06 -
Price 0.45 0.54 0.55 0.52 0.38 0.51 0.45 -
P/RPS 0.16 0.23 0.27 0.32 0.21 0.33 0.26 -7.76%
P/EPS 28.22 6.75 3.36 9.63 434.71 -14.16 8.42 22.30%
EY 3.54 14.82 29.73 10.39 0.23 -7.06 11.88 -18.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.35 0.36 0.27 0.36 0.31 -2.27%

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