[SMISCOR] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 365.46%
YoY- -0.99%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 78,850 77,240 72,998 70,509 67,891 66,832 63,611 15.43%
PBT 2,619 1,901 687 59 -708 -199 393 255.36%
Tax -668 -656 -163 212 488 482 94 -
NP 1,951 1,245 524 271 -220 283 487 152.88%
-
NP to SH 2,397 2,065 1,398 903 194 283 487 190.19%
-
Tax Rate 25.51% 34.51% 23.73% -359.32% - - -23.92% -
Total Cost 76,899 75,995 72,474 70,238 68,111 66,549 63,124 14.10%
-
Net Worth 65,464 65,254 61,918 63,966 63,526 62,919 64,285 1.22%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 65,464 65,254 61,918 63,966 63,526 62,919 64,285 1.22%
NOSH 44,838 44,695 44,545 44,732 44,736 43,999 44,642 0.29%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.47% 1.61% 0.72% 0.38% -0.32% 0.42% 0.77% -
ROE 3.66% 3.16% 2.26% 1.41% 0.31% 0.45% 0.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 175.85 172.82 163.87 157.62 151.76 151.89 142.49 15.09%
EPS 5.35 4.62 3.14 2.02 0.43 0.64 1.09 189.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.46 1.39 1.43 1.42 1.43 1.44 0.92%
Adjusted Per Share Value based on latest NOSH - 44,732
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 176.00 172.41 162.94 157.39 151.54 149.18 141.99 15.43%
EPS 5.35 4.61 3.12 2.02 0.43 0.63 1.09 189.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4613 1.4566 1.3821 1.4278 1.418 1.4045 1.4349 1.22%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.49 0.37 0.33 0.44 0.49 0.86 0.70 -
P/RPS 0.28 0.21 0.20 0.28 0.32 0.57 0.49 -31.20%
P/EPS 9.17 8.01 10.52 21.80 113.00 133.71 64.17 -72.76%
EY 10.91 12.49 9.51 4.59 0.88 0.75 1.56 267.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.25 0.24 0.31 0.35 0.60 0.49 -21.67%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 22/05/06 24/02/06 21/11/05 26/08/05 19/05/05 24/02/05 -
Price 0.45 0.40 0.42 0.33 0.45 0.56 0.90 -
P/RPS 0.26 0.23 0.26 0.21 0.30 0.37 0.63 -44.65%
P/EPS 8.42 8.66 13.38 16.35 103.77 87.07 82.50 -78.25%
EY 11.88 11.55 7.47 6.12 0.96 1.15 1.21 360.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.30 0.23 0.32 0.39 0.62 -37.08%

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