[SMISCOR] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.08%
YoY- 393.79%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 110,978 74,003 35,482 132,961 97,472 63,131 29,798 140.07%
PBT 4,676 3,933 2,019 8,014 7,715 5,009 2,095 70.70%
Tax -1,717 -1,249 -509 -3,060 -2,815 -1,853 -817 63.99%
NP 2,959 2,684 1,510 4,954 4,900 3,156 1,278 74.92%
-
NP to SH 2,080 1,842 969 4,217 4,172 2,617 975 65.64%
-
Tax Rate 36.72% 31.76% 25.21% 38.18% 36.49% 36.99% 39.00% -
Total Cost 108,019 71,319 33,972 128,007 92,572 59,975 28,520 142.78%
-
Net Worth 72,567 72,499 72,464 71,733 71,785 70,068 69,642 2.77%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 72,567 72,499 72,464 71,733 71,785 70,068 69,642 2.77%
NOSH 42,190 42,151 42,130 42,196 42,226 42,209 42,207 -0.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.67% 3.63% 4.26% 3.73% 5.03% 5.00% 4.29% -
ROE 2.87% 2.54% 1.34% 5.88% 5.81% 3.73% 1.40% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 263.04 175.57 84.22 315.10 230.83 149.57 70.60 140.13%
EPS 4.93 4.37 2.30 9.99 9.88 6.20 2.31 65.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.72 1.72 1.70 1.70 1.66 1.65 2.80%
Adjusted Per Share Value based on latest NOSH - 41,960
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 247.72 165.19 79.20 296.79 217.57 140.92 66.51 140.08%
EPS 4.64 4.11 2.16 9.41 9.31 5.84 2.18 65.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6198 1.6183 1.6175 1.6012 1.6024 1.564 1.5545 2.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.87 0.795 0.665 0.70 0.605 0.55 0.39 -
P/RPS 0.33 0.45 0.79 0.22 0.26 0.37 0.55 -28.84%
P/EPS 17.65 18.19 28.91 7.00 6.12 8.87 16.88 3.01%
EY 5.67 5.50 3.46 14.28 16.33 11.27 5.92 -2.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.39 0.41 0.36 0.33 0.24 65.21%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 27/08/14 27/05/14 20/02/14 19/11/13 14/08/13 30/05/13 -
Price 0.755 0.86 0.855 0.76 0.63 0.47 0.545 -
P/RPS 0.29 0.49 1.02 0.24 0.27 0.31 0.77 -47.81%
P/EPS 15.31 19.68 37.17 7.60 6.38 7.58 23.59 -25.01%
EY 6.53 5.08 2.69 13.15 15.68 13.19 4.24 33.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.50 0.45 0.37 0.28 0.33 21.12%

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