[SMISCOR] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 31.56%
YoY- 140.26%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 117,096 108,788 97,493 64,370 84,304 64,768 82,346 6.03%
PBT 4,969 5,742 11,276 4,493 2,876 -1,706 2,766 10.24%
Tax -2,345 -2,592 -1,484 -530 -1,226 -44 -837 18.71%
NP 2,624 3,150 9,792 3,962 1,649 -1,750 1,929 5.25%
-
NP to SH 2,520 2,314 7,112 3,962 1,649 -1,625 2,380 0.95%
-
Tax Rate 47.19% 45.14% 13.16% 11.80% 42.63% - 30.26% -
Total Cost 114,472 105,637 87,701 60,408 82,654 66,518 80,417 6.05%
-
Net Worth 69,609 71,382 69,058 63,442 62,282 62,050 66,376 0.79%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 69,609 71,382 69,058 63,442 62,282 62,050 66,376 0.79%
NOSH 42,187 42,238 42,366 42,578 43,251 44,007 44,849 -1.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.24% 2.90% 10.04% 6.16% 1.96% -2.70% 2.34% -
ROE 3.62% 3.24% 10.30% 6.25% 2.65% -2.62% 3.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 277.56 257.56 230.12 151.18 194.91 147.18 183.61 7.12%
EPS 5.97 5.48 16.79 9.31 3.81 -3.69 5.31 1.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.69 1.63 1.49 1.44 1.41 1.48 1.82%
Adjusted Per Share Value based on latest NOSH - 42,616
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 261.38 242.83 217.62 143.68 188.18 144.57 183.81 6.03%
EPS 5.63 5.17 15.88 8.85 3.68 -3.63 5.31 0.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5538 1.5934 1.5415 1.4161 1.3902 1.385 1.4816 0.79%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.43 0.49 0.59 0.52 0.38 0.50 0.43 -
P/RPS 0.15 0.19 0.26 0.34 0.19 0.34 0.23 -6.87%
P/EPS 7.20 8.94 3.51 5.59 9.97 -13.54 8.10 -1.94%
EY 13.89 11.18 28.45 17.90 10.04 -7.39 12.34 1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.36 0.35 0.26 0.35 0.29 -1.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 30/01/12 25/11/10 26/11/09 27/11/08 26/11/07 24/11/06 -
Price 0.50 0.53 0.83 0.49 0.33 0.49 0.53 -
P/RPS 0.18 0.21 0.36 0.32 0.17 0.33 0.29 -7.63%
P/EPS 8.37 9.67 4.94 5.27 8.65 -13.27 9.99 -2.90%
EY 11.95 10.34 20.22 18.99 11.56 -7.54 10.01 2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.51 0.33 0.23 0.35 0.36 -2.99%

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