[SMISCOR] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -39.56%
YoY- -86.57%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 71,166 71,196 63,611 62,960 62,606 58,312 62,198 9.40%
PBT -640 -696 393 1,409 1,566 1,672 3,287 -
Tax -814 960 95 -425 -676 -592 -805 0.74%
NP -1,454 264 488 984 890 1,080 2,482 -
-
NP to SH 302 264 488 272 450 1,080 2,482 -75.47%
-
Tax Rate - - -24.17% 30.16% 43.17% 35.41% 24.49% -
Total Cost 72,620 70,932 63,123 61,976 61,716 57,232 59,716 13.94%
-
Net Worth 63,064 62,919 64,469 18,050 33,409 66,149 66,294 -3.27%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 63,064 62,919 64,469 18,050 33,409 66,149 66,294 -3.27%
NOSH 44,411 43,999 44,770 12,363 22,727 44,999 44,793 -0.56%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.04% 0.37% 0.77% 1.56% 1.42% 1.85% 3.99% -
ROE 0.48% 0.42% 0.76% 1.51% 1.35% 1.63% 3.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 160.24 161.81 142.08 509.24 275.47 129.58 138.85 10.03%
EPS 0.68 0.60 1.09 2.20 1.98 2.40 5.54 -75.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.43 1.44 1.46 1.47 1.47 1.48 -2.72%
Adjusted Per Share Value based on latest NOSH - 2,923
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 158.85 158.92 141.99 140.54 139.75 130.16 138.83 9.40%
EPS 0.67 0.59 1.09 0.61 1.00 2.41 5.54 -75.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4077 1.4045 1.4391 0.4029 0.7457 1.4766 1.4798 -3.27%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.49 0.86 0.70 0.72 0.87 1.22 1.20 -
P/RPS 0.31 0.53 0.49 0.14 0.32 0.94 0.86 -49.38%
P/EPS 72.06 143.33 64.22 32.73 43.94 50.83 21.66 123.01%
EY 1.39 0.70 1.56 3.06 2.28 1.97 4.62 -55.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.60 0.49 0.49 0.59 0.83 0.81 -42.87%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 19/05/05 24/02/05 30/11/04 27/08/04 18/05/04 27/02/04 -
Price 0.45 0.56 0.90 0.75 0.75 0.96 1.18 -
P/RPS 0.28 0.35 0.63 0.15 0.27 0.74 0.85 -52.33%
P/EPS 66.18 93.33 82.57 34.09 37.88 40.00 21.30 113.07%
EY 1.51 1.07 1.21 2.93 2.64 2.50 4.70 -53.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.62 0.51 0.51 0.65 0.80 -45.74%

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