[SMISCOR] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -21.55%
YoY- -85.19%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 68,955 77,240 66,832 61,229 72,373 16,416 33.22%
PBT -1,594 1,901 -199 2,506 9,786 2,225 -
Tax -807 -656 482 -1,150 -1,526 -1,127 -6.45%
NP -2,401 1,245 283 1,356 8,260 1,098 -
-
NP to SH -1,355 2,065 283 1,223 8,260 1,552 -
-
Tax Rate - 34.51% - 45.89% 15.59% 50.65% -
Total Cost 71,356 75,995 66,549 59,873 64,113 15,318 36.01%
-
Net Worth 62,846 65,254 62,919 66,149 64,928 2,195,999 -50.85%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - 2,164 - -
Div Payout % - - - - 26.20% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 62,846 65,254 62,919 66,149 64,928 2,195,999 -50.85%
NOSH 44,257 44,695 43,999 44,999 43,285 2,195,999 -54.17%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -3.48% 1.61% 0.42% 2.21% 11.41% 6.69% -
ROE -2.16% 3.16% 0.45% 1.85% 12.72% 0.07% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 155.80 172.82 151.89 136.06 167.20 0.75 190.56%
EPS -3.06 4.62 0.64 2.72 19.08 0.07 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.42 1.46 1.43 1.47 1.50 1.00 7.26%
Adjusted Per Share Value based on latest NOSH - 44,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 163.35 182.98 158.32 145.05 171.45 38.89 33.22%
EPS -3.21 4.89 0.67 2.90 19.57 3.68 -
DPS 0.00 0.00 0.00 0.00 5.13 0.00 -
NAPS 1.4888 1.5459 1.4905 1.5671 1.5381 52.0222 -50.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.50 0.37 0.86 1.22 0.81 0.00 -
P/RPS 0.32 0.21 0.57 0.90 0.48 0.00 -
P/EPS -16.33 8.01 133.71 44.89 4.24 0.00 -
EY -6.12 12.49 0.75 2.23 23.56 0.00 -
DY 0.00 0.00 0.00 0.00 6.17 0.00 -
P/NAPS 0.35 0.25 0.60 0.83 0.54 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/07 22/05/06 19/05/05 18/05/04 21/05/03 - -
Price 0.60 0.40 0.56 0.96 0.85 0.00 -
P/RPS 0.39 0.23 0.37 0.71 0.51 0.00 -
P/EPS -19.60 8.66 87.07 35.32 4.45 0.00 -
EY -5.10 11.55 1.15 2.83 22.45 0.00 -
DY 0.00 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.42 0.27 0.39 0.65 0.57 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