[SMISCOR] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
17-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 141.42%
YoY- -61.12%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 41,435 35,583 31,303 31,895 37,494 0 -
PBT 1,612 -320 783 1,983 5,731 0 -
Tax -448 -407 -338 -520 -1,968 0 -
NP 1,164 -727 445 1,463 3,763 0 -
-
NP to SH 1,150 151 225 1,463 3,763 0 -
-
Tax Rate 27.79% - 43.17% 26.22% 34.34% - -
Total Cost 40,271 36,310 30,858 30,432 33,731 0 -
-
Net Worth 65,330 63,064 33,409 66,943 4,720,854 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 65,330 63,064 33,409 66,943 4,720,854 0 -
NOSH 44,747 44,411 22,727 44,333 3,420,909 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.81% -2.04% 1.42% 4.59% 10.04% 0.00% -
ROE 1.76% 0.24% 0.67% 2.19% 0.08% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 92.60 80.12 137.73 71.94 1.10 0.00 -
EPS 2.57 0.34 0.99 3.30 0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.42 1.47 1.51 1.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 45,105
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 92.49 79.43 69.87 71.19 83.69 0.00 -
EPS 2.57 0.34 0.50 3.27 8.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4583 1.4077 0.7457 1.4943 105.3762 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.49 0.49 0.87 1.16 1.23 0.00 -
P/RPS 0.53 0.61 0.63 1.61 112.22 0.00 -
P/EPS 19.07 144.12 87.88 35.15 1,118.18 0.00 -
EY 5.24 0.69 1.14 2.84 0.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.59 0.77 0.89 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 18/08/06 26/08/05 27/08/04 17/09/03 27/08/02 - -
Price 0.45 0.45 0.75 1.15 1.16 0.00 -
P/RPS 0.49 0.56 0.54 1.60 105.84 0.00 -
P/EPS 17.51 132.35 75.76 34.85 1,054.55 0.00 -
EY 5.71 0.76 1.32 2.87 0.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.51 0.76 0.84 0.00 -

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