[SMISCOR] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -126.62%
YoY- -158.65%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,333 29,798 27,817 28,570 31,354 27,898 28,418 11.23%
PBT 2,914 2,095 -362 -8 2,086 1,649 -1,492 -
Tax -1,036 -817 -374 -398 -746 -615 -739 25.28%
NP 1,878 1,278 -736 -406 1,340 1,034 -2,231 -
-
NP to SH 1,642 975 -1,036 -373 1,401 862 -2,193 -
-
Tax Rate 35.55% 39.00% - - 35.76% 37.30% - -
Total Cost 31,455 28,520 28,553 28,976 30,014 26,864 30,649 1.74%
-
Net Worth 70,069 69,642 68,806 69,937 70,049 68,875 69,297 0.74%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 1,409 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 70,069 69,642 68,806 69,937 70,049 68,875 69,297 0.74%
NOSH 42,210 42,207 42,212 42,386 42,198 42,254 42,254 -0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.63% 4.29% -2.65% -1.42% 4.27% 3.71% -7.85% -
ROE 2.34% 1.40% -1.51% -0.53% 2.00% 1.25% -3.16% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 78.97 70.60 65.90 67.40 74.30 66.02 67.25 11.31%
EPS 3.89 2.31 -2.45 -0.88 3.32 2.04 -5.19 -
DPS 0.00 0.00 3.34 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.65 1.63 1.65 1.66 1.63 1.64 0.81%
Adjusted Per Share Value based on latest NOSH - 42,386
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 74.40 66.51 62.09 63.77 69.99 62.27 63.43 11.23%
EPS 3.67 2.18 -2.31 -0.83 3.13 1.92 -4.90 -
DPS 0.00 0.00 3.15 0.00 0.00 0.00 0.00 -
NAPS 1.5641 1.5545 1.5359 1.5611 1.5636 1.5374 1.5468 0.74%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.55 0.39 0.43 0.43 0.41 0.46 0.50 -
P/RPS 0.70 0.55 0.65 0.64 0.55 0.70 0.74 -3.64%
P/EPS 14.14 16.88 -17.52 -48.86 12.35 22.55 -9.63 -
EY 7.07 5.92 -5.71 -2.05 8.10 4.43 -10.38 -
DY 0.00 0.00 7.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.26 0.26 0.25 0.28 0.30 6.56%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 14/08/13 30/05/13 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 -
Price 0.47 0.545 0.395 0.50 0.45 0.43 0.51 -
P/RPS 0.60 0.77 0.60 0.74 0.61 0.65 0.76 -14.59%
P/EPS 12.08 23.59 -16.09 -56.82 13.55 21.08 -9.83 -
EY 8.28 4.24 -6.21 -1.76 7.38 4.74 -10.18 -
DY 0.00 0.00 8.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.24 0.30 0.27 0.26 0.31 -6.56%

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