[SMISCOR] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 54.95%
YoY- 486.62%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 73,120 49,346 23,953 67,803 48,278 30,883 14,581 192.68%
PBT 8,457 6,154 3,044 5,310 3,370 1,670 405 656.89%
Tax -1,113 -780 -289 -593 -398 -164 -5 3560.90%
NP 7,344 5,374 2,755 4,717 2,972 1,506 400 594.72%
-
NP to SH 5,334 3,823 2,176 4,605 2,972 1,506 400 461.44%
-
Tax Rate 13.16% 12.67% 9.49% 11.17% 11.81% 9.82% 1.23% -
Total Cost 65,776 43,972 21,198 63,086 45,306 29,377 14,181 177.86%
-
Net Worth 69,058 67,464 66,299 64,265 63,442 62,287 60,851 8.79%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 69,058 67,464 66,299 64,265 63,442 62,287 60,851 8.79%
NOSH 42,366 42,430 42,500 42,560 42,578 42,662 42,553 -0.29%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.04% 10.89% 11.50% 6.96% 6.16% 4.88% 2.74% -
ROE 7.72% 5.67% 3.28% 7.17% 4.68% 2.42% 0.66% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 172.59 116.30 56.36 159.31 113.39 72.39 34.27 193.52%
EPS 12.59 9.01 5.12 10.82 6.98 3.53 0.94 463.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.59 1.56 1.51 1.49 1.46 1.43 9.11%
Adjusted Per Share Value based on latest NOSH - 42,526
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 163.21 110.15 53.47 151.35 107.76 68.94 32.55 192.66%
EPS 11.91 8.53 4.86 10.28 6.63 3.36 0.89 462.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5415 1.5059 1.4799 1.4345 1.4161 1.3904 1.3583 8.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.59 0.58 0.58 0.43 0.52 0.59 0.29 -
P/RPS 0.34 0.50 1.03 0.27 0.46 0.82 0.85 -45.68%
P/EPS 4.69 6.44 11.33 3.97 7.45 16.71 30.85 -71.48%
EY 21.34 15.53 8.83 25.16 13.42 5.98 3.24 250.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.37 0.28 0.35 0.40 0.20 47.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 27/05/10 24/02/10 26/11/09 28/08/09 27/05/09 -
Price 0.83 0.55 0.44 0.55 0.49 0.52 0.59 -
P/RPS 0.48 0.47 0.78 0.35 0.43 0.72 1.72 -57.26%
P/EPS 6.59 6.10 8.59 5.08 7.02 14.73 62.77 -77.71%
EY 15.17 16.38 11.64 19.67 14.24 6.79 1.59 349.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.35 0.28 0.36 0.33 0.36 0.41 15.64%

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