[SMISCOR] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -119.48%
YoY- -108.02%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 116,240 119,749 113,393 110,009 105,958 97,653 98,048 11.98%
PBT 2,235 3,742 3,259 2,815 5,708 6,512 8,019 -57.23%
Tax -2,498 -2,761 -2,679 -2,683 -2,217 -1,889 -1,716 28.35%
NP -263 981 580 132 3,491 4,623 6,303 -
-
NP to SH -336 673 119 -490 2,515 3,390 4,190 -
-
Tax Rate 111.77% 73.78% 82.20% 95.31% 38.84% 29.01% 21.40% -
Total Cost 116,503 118,768 112,813 109,877 102,467 93,030 91,745 17.21%
-
Net Worth 69,937 70,049 68,875 69,297 71,181 71,147 69,996 -0.05%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 69,937 70,049 68,875 69,297 71,181 71,147 69,996 -0.05%
NOSH 42,386 42,198 42,254 42,254 42,119 42,350 42,166 0.34%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.23% 0.82% 0.51% 0.12% 3.29% 4.73% 6.43% -
ROE -0.48% 0.96% 0.17% -0.71% 3.53% 4.76% 5.99% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 274.24 283.77 268.35 260.35 251.57 230.59 232.52 11.59%
EPS -0.79 1.59 0.28 -1.16 5.97 8.00 9.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.66 1.63 1.64 1.69 1.68 1.66 -0.40%
Adjusted Per Share Value based on latest NOSH - 42,254
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 259.46 267.30 253.11 245.56 236.51 217.98 218.86 11.97%
EPS -0.75 1.50 0.27 -1.09 5.61 7.57 9.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5611 1.5636 1.5374 1.5468 1.5889 1.5881 1.5624 -0.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.43 0.41 0.46 0.50 0.49 0.705 0.78 -
P/RPS 0.16 0.14 0.17 0.19 0.19 0.31 0.34 -39.41%
P/EPS -54.24 25.71 163.34 -43.12 8.21 8.81 7.85 -
EY -1.84 3.89 0.61 -2.32 12.19 11.35 12.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.28 0.30 0.29 0.42 0.47 -32.53%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 29/02/12 30/01/12 25/08/11 27/05/11 -
Price 0.50 0.45 0.43 0.51 0.53 0.54 0.85 -
P/RPS 0.18 0.16 0.16 0.20 0.21 0.23 0.37 -38.06%
P/EPS -63.07 28.22 152.69 -43.98 8.88 6.75 8.55 -
EY -1.59 3.54 0.65 -2.27 11.27 14.82 11.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.26 0.31 0.31 0.32 0.51 -29.72%

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