[SMISCOR] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 33.25%
YoY- 444.0%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 24,367 23,774 25,393 23,953 19,525 17,395 16,301 30.63%
PBT 1,401 2,303 3,110 3,044 1,940 1,700 1,265 7.02%
Tax -273 -333 -491 -289 -195 -234 -159 43.24%
NP 1,128 1,970 2,619 2,755 1,745 1,466 1,106 1.31%
-
NP to SH 779 1,511 1,647 2,176 1,633 1,466 1,106 -20.78%
-
Tax Rate 19.49% 14.46% 15.79% 9.49% 10.05% 13.76% 12.57% -
Total Cost 23,239 21,804 22,774 21,198 17,780 15,929 15,195 32.64%
-
Net Worth 42,331 68,989 67,319 66,299 64,214 63,498 62,106 -22.49%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 42,331 68,989 67,319 66,299 64,214 63,498 62,106 -22.49%
NOSH 42,331 42,324 42,339 42,500 42,526 42,616 42,538 -0.32%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.63% 8.29% 10.31% 11.50% 8.94% 8.43% 6.78% -
ROE 1.84% 2.19% 2.45% 3.28% 2.54% 2.31% 1.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 57.56 56.17 59.97 56.36 45.91 40.82 38.32 31.06%
EPS 1.84 3.57 3.89 5.12 3.84 3.44 2.60 -20.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.63 1.59 1.56 1.51 1.49 1.46 -22.24%
Adjusted Per Share Value based on latest NOSH - 42,500
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 54.39 53.07 56.68 53.47 43.58 38.83 36.39 30.62%
EPS 1.74 3.37 3.68 4.86 3.65 3.27 2.47 -20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9449 1.5399 1.5027 1.4799 1.4334 1.4174 1.3863 -22.49%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.90 0.59 0.58 0.58 0.43 0.52 0.59 -
P/RPS 1.56 1.05 0.97 1.03 0.94 1.27 1.54 0.86%
P/EPS 48.91 16.53 14.91 11.33 11.20 15.12 22.69 66.63%
EY 2.04 6.05 6.71 8.83 8.93 6.62 4.41 -40.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.36 0.36 0.37 0.28 0.35 0.40 71.45%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 24/08/10 27/05/10 24/02/10 26/11/09 28/08/09 -
Price 0.87 0.83 0.55 0.44 0.55 0.49 0.52 -
P/RPS 1.51 1.48 0.92 0.78 1.20 1.20 1.36 7.20%
P/EPS 47.28 23.25 14.14 8.59 14.32 14.24 20.00 77.18%
EY 2.12 4.30 7.07 11.64 6.98 7.02 5.00 -43.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.51 0.35 0.28 0.36 0.33 0.36 79.79%

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