[SMISCOR] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -93.42%
YoY- -44.81%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 22,041 17,799 14,578 15,547 16,416 0 -
PBT 1,040 -174 418 853 2,225 0 -
Tax -253 240 -148 -247 -1,127 0 -
NP 787 66 270 606 1,098 0 -
-
NP to SH 733 66 270 606 1,098 0 -
-
Tax Rate 24.33% - 35.41% 28.96% 50.65% - -
Total Cost 21,254 17,733 14,308 14,941 15,318 0 -
-
Net Worth 65,254 62,919 66,149 64,928 3,162,240 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - 2,164 - - -
Div Payout % - - - 357.14% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 65,254 62,919 66,149 64,928 3,162,240 0 -
NOSH 44,695 43,999 44,999 43,285 2,195,999 0 -
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.57% 0.37% 1.85% 3.90% 6.69% 0.00% -
ROE 1.12% 0.10% 0.41% 0.93% 0.03% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 49.31 40.45 32.40 35.92 0.75 0.00 -
EPS 1.64 0.15 0.60 1.40 0.05 0.00 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.46 1.43 1.47 1.50 1.44 0.00 -
Adjusted Per Share Value based on latest NOSH - 43,285
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 49.20 39.73 32.54 34.70 36.64 0.00 -
EPS 1.64 0.15 0.60 1.35 2.45 0.00 -
DPS 0.00 0.00 0.00 4.83 0.00 0.00 -
NAPS 1.4566 1.4045 1.4766 1.4493 70.5857 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.37 0.86 1.22 0.81 0.00 0.00 -
P/RPS 0.75 2.13 3.77 2.26 0.00 0.00 -
P/EPS 22.56 573.33 203.33 57.86 0.00 0.00 -
EY 4.43 0.17 0.49 1.73 0.00 0.00 -
DY 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 0.25 0.60 0.83 0.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/06 19/05/05 18/05/04 21/05/03 22/05/02 - -
Price 0.40 0.56 0.96 0.85 1.46 0.00 -
P/RPS 0.81 1.38 2.96 2.37 195.31 0.00 -
P/EPS 24.39 373.33 160.00 60.71 2,920.00 0.00 -
EY 4.10 0.27 0.63 1.65 0.03 0.00 -
DY 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.27 0.39 0.65 0.57 1.01 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