[SMISCOR] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -19.09%
YoY- -51.03%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 113,393 110,009 105,958 97,653 98,048 97,487 92,645 14.40%
PBT 3,259 2,815 5,708 6,512 8,019 9,858 10,397 -53.82%
Tax -2,679 -2,683 -2,217 -1,889 -1,716 -1,386 -1,308 61.20%
NP 580 132 3,491 4,623 6,303 8,472 9,089 -84.00%
-
NP to SH 119 -490 2,515 3,390 4,190 6,113 6,967 -93.35%
-
Tax Rate 82.20% 95.31% 38.84% 29.01% 21.40% 14.06% 12.58% -
Total Cost 112,813 109,877 102,467 93,030 91,745 89,015 83,556 22.13%
-
Net Worth 68,875 69,297 71,181 71,147 69,996 42,331 68,989 -0.11%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 68,875 69,297 71,181 71,147 69,996 42,331 68,989 -0.11%
NOSH 42,254 42,254 42,119 42,350 42,166 42,331 42,324 -0.11%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.51% 0.12% 3.29% 4.73% 6.43% 8.69% 9.81% -
ROE 0.17% -0.71% 3.53% 4.76% 5.99% 14.44% 10.10% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 268.35 260.35 251.57 230.59 232.52 230.29 218.89 14.53%
EPS 0.28 -1.16 5.97 8.00 9.94 14.44 16.46 -93.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.64 1.69 1.68 1.66 1.00 1.63 0.00%
Adjusted Per Share Value based on latest NOSH - 42,350
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 253.11 245.56 236.51 217.98 218.86 217.60 206.80 14.40%
EPS 0.27 -1.09 5.61 7.57 9.35 13.65 15.55 -93.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5374 1.5468 1.5889 1.5881 1.5624 0.9449 1.5399 -0.10%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.46 0.50 0.49 0.705 0.78 0.90 0.59 -
P/RPS 0.17 0.19 0.19 0.31 0.34 0.39 0.27 -26.51%
P/EPS 163.34 -43.12 8.21 8.81 7.85 6.23 3.58 1173.88%
EY 0.61 -2.32 12.19 11.35 12.74 16.05 27.90 -92.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.29 0.42 0.47 0.90 0.36 -15.41%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 30/01/12 25/08/11 27/05/11 28/02/11 25/11/10 -
Price 0.43 0.51 0.53 0.54 0.85 0.87 0.83 -
P/RPS 0.16 0.20 0.21 0.23 0.37 0.38 0.38 -43.79%
P/EPS 152.69 -43.98 8.88 6.75 8.55 6.02 5.04 869.80%
EY 0.65 -2.27 11.27 14.82 11.69 16.60 19.83 -89.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.31 0.32 0.51 0.87 0.51 -36.15%

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