[SMISCOR] QoQ TTM 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- -31.46%
YoY- -34.34%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 110,009 105,958 97,653 98,048 97,487 92,645 86,266 17.54%
PBT 2,815 5,708 6,512 8,019 9,858 10,397 9,794 -56.34%
Tax -2,683 -2,217 -1,889 -1,716 -1,386 -1,308 -1,209 69.88%
NP 132 3,491 4,623 6,303 8,472 9,089 8,585 -93.76%
-
NP to SH -490 2,515 3,390 4,190 6,113 6,967 6,922 -
-
Tax Rate 95.31% 38.84% 29.01% 21.40% 14.06% 12.58% 12.34% -
Total Cost 109,877 102,467 93,030 91,745 89,015 83,556 77,681 25.92%
-
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 0.12% 3.29% 4.73% 6.43% 8.69% 9.81% 9.95% -
ROE -0.71% 3.53% 4.76% 5.99% 14.44% 10.10% 10.28% -
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 260.35 251.57 230.59 232.52 230.29 218.89 203.75 17.70%
EPS -1.16 5.97 8.00 9.94 14.44 16.46 16.35 -
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 245.56 236.51 217.98 218.86 217.60 206.80 192.56 17.54%
EPS -1.09 5.61 7.57 9.35 13.65 15.55 15.45 -
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 0.19 0.19 0.31 0.34 0.39 0.27 0.28 -22.72%
P/EPS -43.12 8.21 8.81 7.85 6.23 3.58 3.55 -
EY -2.32 12.19 11.35 12.74 16.05 27.90 28.19 -
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 0.20 0.21 0.23 0.37 0.38 0.38 0.27 -18.08%
P/EPS -43.98 8.88 6.75 8.55 6.02 5.04 3.36 -
EY -2.27 11.27 14.82 11.69 16.60 19.83 29.73 -
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