[SMISCOR] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -14.05%
YoY- 32.75%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 108,788 99,024 98,056 97,487 97,493 98,692 95,812 8.82%
PBT 5,742 5,616 4,820 9,858 11,276 12,308 12,176 -39.38%
Tax -2,592 -2,566 -2,476 -1,386 -1,484 -1,560 -1,156 71.22%
NP 3,150 3,050 2,344 8,472 9,792 10,748 11,020 -56.57%
-
NP to SH 2,314 2,200 1,012 6,113 7,112 7,646 8,704 -58.62%
-
Tax Rate 45.14% 45.69% 51.37% 14.06% 13.16% 12.67% 9.49% -
Total Cost 105,637 95,974 95,712 89,015 87,701 87,944 84,792 15.76%
-
Net Worth 71,382 71,076 69,996 69,896 69,058 67,464 66,299 5.04%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 71,382 71,076 69,996 69,896 69,058 67,464 66,299 5.04%
NOSH 42,238 42,307 42,166 42,361 42,366 42,430 42,500 -0.41%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.90% 3.08% 2.39% 8.69% 10.04% 10.89% 11.50% -
ROE 3.24% 3.10% 1.45% 8.75% 10.30% 11.33% 13.13% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 257.56 234.06 232.54 230.13 230.12 232.60 225.44 9.27%
EPS 5.48 5.20 2.40 14.44 16.79 18.02 20.48 -58.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.68 1.66 1.65 1.63 1.59 1.56 5.47%
Adjusted Per Share Value based on latest NOSH - 42,331
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 242.83 221.04 218.88 217.60 217.62 220.29 213.87 8.82%
EPS 5.17 4.91 2.26 13.65 15.88 17.07 19.43 -58.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5934 1.5865 1.5624 1.5602 1.5415 1.5059 1.4799 5.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.49 0.705 0.78 0.90 0.59 0.58 0.58 -
P/RPS 0.19 0.30 0.34 0.39 0.26 0.25 0.26 -18.85%
P/EPS 8.94 13.56 32.50 6.24 3.51 3.22 2.83 115.14%
EY 11.18 7.38 3.08 16.03 28.45 31.07 35.31 -53.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.42 0.47 0.55 0.36 0.36 0.37 -14.97%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/01/12 25/08/11 27/05/11 28/02/11 25/11/10 24/08/10 27/05/10 -
Price 0.53 0.54 0.85 0.87 0.83 0.55 0.44 -
P/RPS 0.21 0.23 0.37 0.38 0.36 0.24 0.20 3.30%
P/EPS 9.67 10.38 35.42 6.03 4.94 3.05 2.15 172.22%
EY 10.34 9.63 2.82 16.59 20.22 32.76 46.55 -63.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.51 0.53 0.51 0.35 0.28 7.01%

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