[SMISCOR] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 32.55%
YoY- 17.85%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 25,393 23,953 19,525 17,395 16,301 14,581 18,029 25.72%
PBT 3,110 3,044 1,940 1,700 1,265 405 1,233 85.60%
Tax -491 -289 -195 -234 -159 -5 -1,685 -56.14%
NP 2,619 2,755 1,745 1,466 1,106 400 -452 -
-
NP to SH 1,647 2,176 1,633 1,466 1,106 400 -452 -
-
Tax Rate 15.79% 9.49% 10.05% 13.76% 12.57% 1.23% 136.66% -
Total Cost 22,774 21,198 17,780 15,929 15,195 14,181 18,481 14.98%
-
Net Worth 67,319 66,299 64,214 63,498 62,106 60,851 60,885 6.94%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 67,319 66,299 64,214 63,498 62,106 60,851 60,885 6.94%
NOSH 42,339 42,500 42,526 42,616 42,538 42,553 42,577 -0.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.31% 11.50% 8.94% 8.43% 6.78% 2.74% -2.51% -
ROE 2.45% 3.28% 2.54% 2.31% 1.78% 0.66% -0.74% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 59.97 56.36 45.91 40.82 38.32 34.27 42.34 26.20%
EPS 3.89 5.12 3.84 3.44 2.60 0.94 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.56 1.51 1.49 1.46 1.43 1.43 7.34%
Adjusted Per Share Value based on latest NOSH - 42,616
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.68 53.47 43.58 38.83 36.39 32.55 40.24 25.73%
EPS 3.68 4.86 3.65 3.27 2.47 0.89 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5027 1.4799 1.4334 1.4174 1.3863 1.3583 1.3591 6.94%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.58 0.58 0.43 0.52 0.59 0.29 0.33 -
P/RPS 0.97 1.03 0.94 1.27 1.54 0.85 0.78 15.68%
P/EPS 14.91 11.33 11.20 15.12 22.69 30.85 -31.09 -
EY 6.71 8.83 8.93 6.62 4.41 3.24 -3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.28 0.35 0.40 0.20 0.23 34.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 27/05/10 24/02/10 26/11/09 28/08/09 27/05/09 27/02/09 -
Price 0.55 0.44 0.55 0.49 0.52 0.59 0.33 -
P/RPS 0.92 0.78 1.20 1.20 1.36 1.72 0.78 11.66%
P/EPS 14.14 8.59 14.32 14.24 20.00 62.77 -31.09 -
EY 7.07 11.64 6.98 7.02 5.00 1.59 -3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.36 0.33 0.36 0.41 0.23 32.40%

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