[SMISCOR] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -41.89%
YoY- -76.86%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 72,998 70,509 67,891 66,832 63,611 61,214 61,606 11.94%
PBT 687 59 -708 -199 393 1,573 1,739 -46.06%
Tax -163 212 488 482 94 -661 -1,066 -71.30%
NP 524 271 -220 283 487 912 673 -15.32%
-
NP to SH 1,398 903 194 283 487 912 610 73.56%
-
Tax Rate 23.73% -359.32% - - -23.92% 42.02% 61.30% -
Total Cost 72,474 70,238 68,111 66,549 63,124 60,302 60,933 12.22%
-
Net Worth 61,918 63,966 63,526 62,919 64,285 4,267 13,569 174.35%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 61,918 63,966 63,526 62,919 64,285 4,267 13,569 174.35%
NOSH 44,545 44,732 44,736 43,999 44,642 2,923 9,230 184.76%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.72% 0.38% -0.32% 0.42% 0.77% 1.49% 1.09% -
ROE 2.26% 1.41% 0.31% 0.45% 0.76% 21.37% 4.50% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 163.87 157.62 151.76 151.89 142.49 2,094.16 667.40 -60.68%
EPS 3.14 2.02 0.43 0.64 1.09 31.20 6.61 -39.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.43 1.42 1.43 1.44 1.46 1.47 -3.65%
Adjusted Per Share Value based on latest NOSH - 43,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 162.94 157.39 151.54 149.18 141.99 136.64 137.51 11.94%
EPS 3.12 2.02 0.43 0.63 1.09 2.04 1.36 73.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3821 1.4278 1.418 1.4045 1.4349 0.0953 0.3029 174.34%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.33 0.44 0.49 0.86 0.70 0.72 0.87 -
P/RPS 0.20 0.28 0.32 0.57 0.49 0.03 0.13 33.16%
P/EPS 10.52 21.80 113.00 133.71 64.17 2.31 13.17 -13.87%
EY 9.51 4.59 0.88 0.75 1.56 43.33 7.60 16.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.35 0.60 0.49 0.49 0.59 -45.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 21/11/05 26/08/05 19/05/05 24/02/05 30/11/04 27/08/04 -
Price 0.42 0.33 0.45 0.56 0.90 0.75 0.75 -
P/RPS 0.26 0.21 0.30 0.37 0.63 0.04 0.11 77.16%
P/EPS 13.38 16.35 103.77 87.07 82.50 2.40 11.35 11.56%
EY 7.47 6.12 0.96 1.15 1.21 41.60 8.81 -10.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.32 0.39 0.62 0.51 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