[SMISCOR] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 54.82%
YoY- 187.06%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 81,257 70,818 77,144 72,998 63,611 62,198 73,242 1.74%
PBT 3,390 -337 655 687 393 2,941 11,158 -17.99%
Tax -2,605 -707 -1,136 -163 94 -1,249 -2,406 1.33%
NP 785 -1,044 -481 524 487 1,692 8,752 -33.07%
-
NP to SH 785 -898 511 1,398 487 1,559 9,206 -33.63%
-
Tax Rate 76.84% - 173.44% 23.73% -23.92% 42.47% 21.56% -
Total Cost 80,472 71,862 77,625 72,474 63,124 60,506 64,490 3.75%
-
Net Worth 60,885 62,441 64,145 61,918 64,285 66,410 58,267 0.73%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 60,885 62,441 64,145 61,918 64,285 66,410 58,267 0.73%
NOSH 42,577 43,972 44,545 44,545 44,642 44,871 39,637 1.19%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.97% -1.47% -0.62% 0.72% 0.77% 2.72% 11.95% -
ROE 1.29% -1.44% 0.80% 2.26% 0.76% 2.35% 15.80% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 190.85 161.05 173.18 163.87 142.49 138.61 184.78 0.53%
EPS 1.84 -2.04 1.15 3.14 1.09 3.47 23.23 -34.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.44 1.39 1.44 1.48 1.47 -0.45%
Adjusted Per Share Value based on latest NOSH - 44,545
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 192.49 167.76 182.75 172.93 150.69 147.34 173.51 1.74%
EPS 1.86 -2.13 1.21 3.31 1.15 3.69 21.81 -33.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4423 1.4792 1.5196 1.4668 1.5229 1.5732 1.3803 0.73%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.33 0.47 0.51 0.33 0.70 1.20 0.81 -
P/RPS 0.17 0.29 0.29 0.20 0.49 0.87 0.44 -14.64%
P/EPS 17.90 -23.01 44.46 10.52 64.17 34.54 3.49 31.28%
EY 5.59 -4.35 2.25 9.51 1.56 2.90 28.67 -23.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.35 0.24 0.49 0.81 0.55 -13.51%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 27/02/07 24/02/06 24/02/05 27/02/04 14/04/03 -
Price 0.33 0.43 0.56 0.42 0.90 1.18 0.81 -
P/RPS 0.17 0.27 0.32 0.26 0.63 0.85 0.44 -14.64%
P/EPS 17.90 -21.06 48.82 13.38 82.50 33.96 3.49 31.28%
EY 5.59 -4.75 2.05 7.47 1.21 2.94 28.67 -23.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.30 0.39 0.30 0.62 0.80 0.55 -13.51%

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