[SMISCOR] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -245.5%
YoY- -143.31%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 23,774 17,395 20,434 16,838 20,325 18,535 15,917 6.91%
PBT 2,303 1,700 1,556 -277 463 1,043 276 42.39%
Tax -333 -234 -312 -92 -180 -259 17 -
NP 1,970 1,466 1,244 -369 283 784 293 37.36%
-
NP to SH 1,511 1,466 1,244 -275 635 1,002 -19 -
-
Tax Rate 14.46% 13.76% 20.05% - 38.88% 24.83% -6.16% -
Total Cost 21,804 15,929 19,190 17,207 20,042 17,751 15,624 5.70%
-
Net Worth 68,989 63,498 61,984 61,547 66,183 63,966 4,267 58.98%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 68,989 63,498 61,984 61,547 66,183 63,966 4,267 58.98%
NOSH 42,324 42,616 43,044 43,650 44,718 44,732 2,923 56.08%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.29% 8.43% 6.09% -2.19% 1.39% 4.23% 1.84% -
ROE 2.19% 2.31% 2.01% -0.45% 0.96% 1.57% -0.45% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 56.17 40.82 47.47 38.57 45.45 41.44 544.53 -31.50%
EPS 3.57 3.44 2.89 -0.63 1.42 2.24 0.65 32.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.49 1.44 1.41 1.48 1.43 1.46 1.85%
Adjusted Per Share Value based on latest NOSH - 43,650
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 53.07 38.83 45.61 37.58 45.37 41.37 35.53 6.91%
EPS 3.37 3.27 2.78 -0.61 1.42 2.24 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5399 1.4174 1.3836 1.3738 1.4773 1.4278 0.0953 58.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.59 0.52 0.38 0.50 0.43 0.44 0.72 -
P/RPS 1.05 1.27 0.80 1.30 0.95 1.06 0.13 41.62%
P/EPS 16.53 15.12 13.15 -79.37 30.28 19.64 -110.77 -
EY 6.05 6.62 7.61 -1.26 3.30 5.09 -0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.26 0.35 0.29 0.31 0.49 -5.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 27/11/08 26/11/07 24/11/06 21/11/05 30/11/04 -
Price 0.83 0.49 0.33 0.49 0.53 0.33 0.75 -
P/RPS 1.48 1.20 0.70 1.27 1.17 0.80 0.14 48.11%
P/EPS 23.25 14.24 11.42 -77.78 37.32 14.73 -115.38 -
EY 4.30 7.02 8.76 -1.29 2.68 6.79 -0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.33 0.23 0.35 0.36 0.23 0.51 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