[SMISCOR] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 13.23%
YoY- 712.61%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 134,070 151,805 138,645 117,539 113,393 98,048 77,174 9.63%
PBT -336 5,366 7,938 3,811 3,259 8,019 7,949 -
Tax -829 -2,467 -2,752 -2,335 -2,679 -1,716 -877 -0.93%
NP -1,165 2,899 5,186 1,476 580 6,303 7,072 -
-
NP to SH -1,801 2,562 4,211 967 119 4,190 6,381 -
-
Tax Rate - 45.97% 34.67% 61.27% 82.20% 21.40% 11.03% -
Total Cost 135,235 148,906 133,459 116,063 112,813 91,745 70,102 11.56%
-
Net Worth 71,790 74,741 72,464 69,642 68,875 69,996 66,299 1.33%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 1,062 - 1,409 - - - -
Div Payout % - 41.47% - 145.80% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 71,790 74,741 72,464 69,642 68,875 69,996 66,299 1.33%
NOSH 42,229 42,226 42,130 42,207 42,254 42,166 42,500 -0.10%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.87% 1.91% 3.74% 1.26% 0.51% 6.43% 9.16% -
ROE -2.51% 3.43% 5.81% 1.39% 0.17% 5.99% 9.62% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 317.48 359.50 329.09 278.48 268.35 232.52 181.59 9.74%
EPS -4.26 6.07 10.00 2.29 0.28 9.94 15.01 -
DPS 0.00 2.50 0.00 3.34 0.00 0.00 0.00 -
NAPS 1.70 1.77 1.72 1.65 1.63 1.66 1.56 1.44%
Adjusted Per Share Value based on latest NOSH - 42,207
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 299.26 338.85 309.48 262.36 253.11 218.86 172.26 9.63%
EPS -4.02 5.72 9.40 2.16 0.27 9.35 14.24 -
DPS 0.00 2.37 0.00 3.15 0.00 0.00 0.00 -
NAPS 1.6025 1.6683 1.6175 1.5545 1.5374 1.5624 1.4799 1.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.75 0.685 0.665 0.39 0.46 0.78 0.58 -
P/RPS 0.24 0.19 0.20 0.14 0.17 0.34 0.32 -4.67%
P/EPS -17.59 11.29 6.65 17.02 163.34 7.85 3.86 -
EY -5.69 8.86 15.03 5.87 0.61 12.74 25.89 -
DY 0.00 3.65 0.00 8.56 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.39 0.24 0.28 0.47 0.37 2.92%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 27/05/14 30/05/13 30/05/12 27/05/11 27/05/10 -
Price 0.74 0.765 0.855 0.545 0.43 0.85 0.44 -
P/RPS 0.23 0.21 0.26 0.20 0.16 0.37 0.24 -0.70%
P/EPS -17.35 12.61 8.55 23.79 152.69 8.55 2.93 -
EY -5.76 7.93 11.69 4.20 0.65 11.69 34.12 -
DY 0.00 3.27 0.00 6.13 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.50 0.33 0.26 0.51 0.28 7.81%

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