[SMISCOR] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 63.98%
YoY- -275.73%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 97,487 67,802 81,257 70,818 77,144 72,998 63,611 7.37%
PBT 9,858 5,310 3,390 -337 655 687 393 71.05%
Tax -1,386 -593 -2,605 -707 -1,136 -163 94 -
NP 8,472 4,717 785 -1,044 -481 524 487 60.93%
-
NP to SH 6,113 4,605 785 -898 511 1,398 487 52.41%
-
Tax Rate 14.06% 11.17% 76.84% - 173.44% 23.73% -23.92% -
Total Cost 89,015 63,085 80,472 71,862 77,625 72,474 63,124 5.89%
-
Net Worth 42,331 64,214 60,885 62,441 64,145 61,918 64,285 -6.72%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 42,331 64,214 60,885 62,441 64,145 61,918 64,285 -6.72%
NOSH 42,331 42,526 42,577 43,972 44,545 44,545 44,642 -0.88%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.69% 6.96% 0.97% -1.47% -0.62% 0.72% 0.77% -
ROE 14.44% 7.17% 1.29% -1.44% 0.80% 2.26% 0.76% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 230.29 159.44 190.85 161.05 173.18 163.87 142.49 8.32%
EPS 14.44 10.83 1.84 -2.04 1.15 3.14 1.09 53.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.51 1.43 1.42 1.44 1.39 1.44 -5.89%
Adjusted Per Share Value based on latest NOSH - 43,972
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 230.94 160.62 192.49 167.76 182.75 172.93 150.69 7.37%
EPS 14.48 10.91 1.86 -2.13 1.21 3.31 1.15 52.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0028 1.5212 1.4423 1.4792 1.5196 1.4668 1.5229 -6.72%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.90 0.43 0.33 0.47 0.51 0.33 0.70 -
P/RPS 0.39 0.27 0.17 0.29 0.29 0.20 0.49 -3.73%
P/EPS 6.23 3.97 17.90 -23.01 44.46 10.52 64.17 -32.19%
EY 16.05 25.18 5.59 -4.35 2.25 9.51 1.56 47.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.28 0.23 0.33 0.35 0.24 0.49 10.65%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 27/02/09 27/02/08 27/02/07 24/02/06 24/02/05 -
Price 0.87 0.55 0.33 0.43 0.56 0.42 0.90 -
P/RPS 0.38 0.34 0.17 0.27 0.32 0.26 0.63 -8.07%
P/EPS 6.02 5.08 17.90 -21.06 48.82 13.38 82.50 -35.34%
EY 16.60 19.69 5.59 -4.75 2.05 7.47 1.21 54.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.36 0.23 0.30 0.39 0.30 0.62 5.80%

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