[SMISCOR] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -67.52%
YoY- -88.37%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 28,418 32,079 24,998 24,514 24,367 23,774 25,393 7.76%
PBT -1,492 1,499 1,603 1,205 1,401 2,303 3,110 -
Tax -739 -661 -664 -619 -273 -333 -491 31.23%
NP -2,231 838 939 586 1,128 1,970 2,619 -
-
NP to SH -2,193 636 847 253 779 1,511 1,647 -
-
Tax Rate - 44.10% 41.42% 51.37% 19.49% 14.46% 15.79% -
Total Cost 30,649 31,241 24,059 23,928 23,239 21,804 22,774 21.82%
-
Net Worth 69,297 71,181 71,147 69,996 42,331 68,989 67,319 1.94%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 69,297 71,181 71,147 69,996 42,331 68,989 67,319 1.94%
NOSH 42,254 42,119 42,350 42,166 42,331 42,324 42,339 -0.13%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -7.85% 2.61% 3.76% 2.39% 4.63% 8.29% 10.31% -
ROE -3.16% 0.89% 1.19% 0.36% 1.84% 2.19% 2.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 67.25 76.16 59.03 58.14 57.56 56.17 59.97 7.91%
EPS -5.19 1.51 2.00 0.60 1.84 3.57 3.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.69 1.68 1.66 1.00 1.63 1.59 2.07%
Adjusted Per Share Value based on latest NOSH - 42,166
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 63.43 71.60 55.80 54.72 54.39 53.07 56.68 7.76%
EPS -4.90 1.42 1.89 0.56 1.74 3.37 3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5468 1.5889 1.5881 1.5624 0.9449 1.5399 1.5027 1.94%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.50 0.49 0.705 0.78 0.90 0.59 0.58 -
P/RPS 0.74 0.64 1.19 1.34 1.56 1.05 0.97 -16.46%
P/EPS -9.63 32.45 35.25 130.00 48.91 16.53 14.91 -
EY -10.38 3.08 2.84 0.77 2.04 6.05 6.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.42 0.47 0.90 0.36 0.36 -11.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/01/12 25/08/11 27/05/11 28/02/11 25/11/10 24/08/10 -
Price 0.51 0.53 0.54 0.85 0.87 0.83 0.55 -
P/RPS 0.76 0.70 0.91 1.46 1.51 1.48 0.92 -11.92%
P/EPS -9.83 35.10 27.00 141.67 47.28 23.25 14.14 -
EY -10.18 2.85 3.70 0.71 2.12 4.30 7.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.32 0.51 0.87 0.51 0.35 -7.75%

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