[SMISCOR] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1078.82%
YoY- 5373.68%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 20,434 16,838 20,325 18,535 15,917 16,309 19,286 0.96%
PBT 1,556 -277 463 1,043 276 442 2,731 -8.94%
Tax -312 -92 -180 -259 17 -388 -475 -6.75%
NP 1,244 -369 283 784 293 54 2,256 -9.43%
-
NP to SH 1,244 -275 635 1,002 -19 54 2,256 -9.43%
-
Tax Rate 20.05% - 38.88% 24.83% -6.16% 87.78% 17.39% -
Total Cost 19,190 17,207 20,042 17,751 15,624 16,255 17,030 2.00%
-
Net Worth 61,984 61,547 66,183 63,966 4,267 65,250 5,339,199 -52.38%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 61,984 61,547 66,183 63,966 4,267 65,250 5,339,199 -52.38%
NOSH 43,044 43,650 44,718 44,732 2,923 45,000 3,760,000 -52.49%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.09% -2.19% 1.39% 4.23% 1.84% 0.33% 11.70% -
ROE 2.01% -0.45% 0.96% 1.57% -0.45% 0.08% 0.04% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 47.47 38.57 45.45 41.44 544.53 36.24 0.51 112.73%
EPS 2.89 -0.63 1.42 2.24 0.65 0.12 0.06 90.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.48 1.43 1.46 1.45 1.42 0.23%
Adjusted Per Share Value based on latest NOSH - 44,732
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 45.61 37.58 45.37 41.37 35.53 36.40 43.05 0.96%
EPS 2.78 -0.61 1.42 2.24 -0.04 0.12 5.04 -9.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3836 1.3738 1.4773 1.4278 0.0953 1.4565 119.1786 -52.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.38 0.50 0.43 0.44 0.72 1.38 0.89 -
P/RPS 0.80 1.30 0.95 1.06 0.13 3.81 173.51 -59.16%
P/EPS 13.15 -79.37 30.28 19.64 -110.77 1,150.00 1,483.33 -54.47%
EY 7.61 -1.26 3.30 5.09 -0.90 0.09 0.07 118.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.35 0.29 0.31 0.49 0.95 0.63 -13.70%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 26/11/07 24/11/06 21/11/05 30/11/04 05/12/03 20/11/02 -
Price 0.33 0.49 0.53 0.33 0.75 1.26 0.90 -
P/RPS 0.70 1.27 1.17 0.80 0.14 3.48 175.46 -60.14%
P/EPS 11.42 -77.78 37.32 14.73 -115.38 1,050.00 1,500.00 -55.61%
EY 8.76 -1.29 2.68 6.79 -0.87 0.10 0.07 123.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.35 0.36 0.23 0.51 0.87 0.63 -15.44%

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