[SMISCOR] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -83.45%
YoY- -88.37%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 110,009 108,788 99,024 98,056 97,487 97,493 98,692 7.48%
PBT 2,815 5,742 5,616 4,820 9,858 11,276 12,308 -62.50%
Tax -2,683 -2,592 -2,566 -2,476 -1,386 -1,484 -1,560 43.40%
NP 132 3,150 3,050 2,344 8,472 9,792 10,748 -94.63%
-
NP to SH -457 2,314 2,200 1,012 6,113 7,112 7,646 -
-
Tax Rate 95.31% 45.14% 45.69% 51.37% 14.06% 13.16% 12.67% -
Total Cost 109,877 105,637 95,974 95,712 89,015 87,701 87,944 15.95%
-
Net Worth 65,743 71,382 71,076 69,996 69,896 69,058 67,464 -1.70%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 65,743 71,382 71,076 69,996 69,896 69,058 67,464 -1.70%
NOSH 40,087 42,238 42,307 42,166 42,361 42,366 42,430 -3.70%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.12% 2.90% 3.08% 2.39% 8.69% 10.04% 10.89% -
ROE -0.70% 3.24% 3.10% 1.45% 8.75% 10.30% 11.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 274.42 257.56 234.06 232.54 230.13 230.12 232.60 11.61%
EPS -1.14 5.48 5.20 2.40 14.44 16.79 18.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.69 1.68 1.66 1.65 1.63 1.59 2.07%
Adjusted Per Share Value based on latest NOSH - 42,166
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 245.56 242.83 221.04 218.88 217.60 217.62 220.29 7.48%
EPS -1.02 5.17 4.91 2.26 13.65 15.88 17.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4675 1.5934 1.5865 1.5624 1.5602 1.5415 1.5059 -1.70%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.50 0.49 0.705 0.78 0.90 0.59 0.58 -
P/RPS 0.18 0.19 0.30 0.34 0.39 0.26 0.25 -19.61%
P/EPS -43.86 8.94 13.56 32.50 6.24 3.51 3.22 -
EY -2.28 11.18 7.38 3.08 16.03 28.45 31.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.42 0.47 0.55 0.36 0.36 -11.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/01/12 25/08/11 27/05/11 28/02/11 25/11/10 24/08/10 -
Price 0.51 0.53 0.54 0.85 0.87 0.83 0.55 -
P/RPS 0.19 0.21 0.23 0.37 0.38 0.36 0.24 -14.38%
P/EPS -44.74 9.67 10.38 35.42 6.03 4.94 3.05 -
EY -2.24 10.34 9.63 2.82 16.59 20.22 32.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.32 0.51 0.53 0.51 0.35 -7.75%

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