[SMISCOR] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 44.75%
YoY- -276.08%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 97,487 67,803 81,257 70,818 77,144 72,998 63,611 7.37%
PBT 9,858 5,310 3,390 -94 655 687 393 71.05%
Tax -1,386 -593 -2,605 -950 -1,137 -627 95 -
NP 8,472 4,717 785 -1,044 -482 60 488 60.87%
-
NP to SH 6,113 4,605 785 -898 510 1,398 488 52.36%
-
Tax Rate 14.06% 11.17% 76.84% - 173.59% 91.27% -24.17% -
Total Cost 89,015 63,086 80,472 71,862 77,626 72,938 63,123 5.89%
-
Net Worth 69,896 64,265 61,260 62,507 64,547 61,834 64,469 1.35%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 69,896 64,265 61,260 62,507 64,547 61,834 64,469 1.35%
NOSH 42,361 42,560 43,141 44,019 44,824 44,807 44,770 -0.91%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.69% 6.96% 0.97% -1.47% -0.62% 0.08% 0.77% -
ROE 8.75% 7.17% 1.28% -1.44% 0.79% 2.26% 0.76% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 230.13 159.31 188.35 160.88 172.10 162.91 142.08 8.36%
EPS 14.44 10.82 1.82 -2.04 1.14 3.12 1.09 53.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.51 1.42 1.42 1.44 1.38 1.44 2.29%
Adjusted Per Share Value based on latest NOSH - 43,972
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 217.60 151.35 181.38 158.08 172.20 162.94 141.99 7.37%
EPS 13.65 10.28 1.75 -2.00 1.14 3.12 1.09 52.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5602 1.4345 1.3674 1.3953 1.4408 1.3802 1.4391 1.35%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.90 0.43 0.33 0.47 0.51 0.33 0.70 -
P/RPS 0.39 0.27 0.18 0.29 0.30 0.20 0.49 -3.73%
P/EPS 6.24 3.97 18.14 -23.04 44.82 10.58 64.22 -32.18%
EY 16.03 25.16 5.51 -4.34 2.23 9.45 1.56 47.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.28 0.23 0.33 0.35 0.24 0.49 1.94%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 27/02/09 27/02/08 27/02/07 24/02/06 24/02/05 -
Price 0.87 0.55 0.33 0.43 0.56 0.42 0.90 -
P/RPS 0.38 0.35 0.18 0.27 0.33 0.26 0.63 -8.07%
P/EPS 6.03 5.08 18.14 -21.08 49.22 13.46 82.57 -35.33%
EY 16.59 19.67 5.51 -4.74 2.03 7.43 1.21 54.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.36 0.23 0.30 0.39 0.30 0.62 -2.57%

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