[SMISCOR] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -75.55%
YoY- 198.0%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 18,029 22,242 15,384 18,880 16,391 13,994 16,463 1.52%
PBT 1,233 943 -1,420 -36 -664 516 2,698 -12.22%
Tax -1,685 -674 -508 39 414 -341 37 -
NP -452 269 -1,928 3 -250 175 2,735 -
-
NP to SH -452 321 -1,274 245 -250 175 2,735 -
-
Tax Rate 136.66% 71.47% - - - 66.09% -1.37% -
Total Cost 18,481 21,973 17,312 18,877 16,641 13,819 13,728 5.07%
-
Net Worth 60,885 62,441 64,145 61,918 64,285 66,410 58,267 0.73%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 60,885 62,441 64,145 61,918 64,285 66,410 58,267 0.73%
NOSH 42,577 43,972 44,545 44,545 44,642 44,871 39,637 1.19%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -2.51% 1.21% -12.53% 0.02% -1.53% 1.25% 16.61% -
ROE -0.74% 0.51% -1.99% 0.40% -0.39% 0.26% 4.69% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 42.34 50.58 34.54 42.38 36.72 31.19 41.53 0.32%
EPS -1.06 0.73 -2.86 0.55 -0.56 0.39 6.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.44 1.39 1.44 1.48 1.47 -0.45%
Adjusted Per Share Value based on latest NOSH - 44,545
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 40.24 49.65 34.34 42.14 36.59 31.24 36.75 1.52%
EPS -1.01 0.72 -2.84 0.55 -0.56 0.39 6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3591 1.3938 1.4318 1.3821 1.4349 1.4824 1.3006 0.73%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.33 0.47 0.51 0.33 0.70 1.20 0.81 -
P/RPS 0.78 0.93 1.48 0.78 1.91 3.85 1.95 -14.15%
P/EPS -31.09 64.38 -17.83 60.00 -125.00 307.69 11.74 -
EY -3.22 1.55 -5.61 1.67 -0.80 0.33 8.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.35 0.24 0.49 0.81 0.55 -13.51%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 27/02/07 24/02/06 24/02/05 27/02/04 14/04/03 -
Price 0.33 0.43 0.56 0.42 0.90 1.18 0.81 -
P/RPS 0.78 0.85 1.62 0.99 2.45 3.78 1.95 -14.15%
P/EPS -31.09 58.90 -19.58 76.36 -160.71 302.56 11.74 -
EY -3.22 1.70 -5.11 1.31 -0.62 0.33 8.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.30 0.39 0.30 0.62 0.80 0.55 -13.51%

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