[SMISCOR] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.65%
YoY- 176.47%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 125,289 116,240 105,958 92,645 66,306 85,470 63,960 11.84%
PBT 7,353 2,235 5,708 10,397 4,603 3,100 -2,700 -
Tax -3,189 -2,498 -2,217 -1,308 -2,083 -1,594 -541 34.36%
NP 4,164 -263 3,491 9,089 2,520 1,506 -3,241 -
-
NP to SH 3,136 -336 2,515 6,967 2,520 1,558 -2,493 -
-
Tax Rate 43.37% 111.77% 38.84% 12.58% 45.25% 51.42% - -
Total Cost 121,125 116,503 102,467 83,556 63,786 83,964 67,201 10.30%
-
Net Worth 71,834 69,937 71,181 68,989 63,498 61,984 61,547 2.60%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 1,409 - - - - - - -
Div Payout % 44.96% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 71,834 69,937 71,181 68,989 63,498 61,984 61,547 2.60%
NOSH 42,255 42,386 42,119 42,324 42,616 43,044 43,650 -0.53%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.32% -0.23% 3.29% 9.81% 3.80% 1.76% -5.07% -
ROE 4.37% -0.48% 3.53% 10.10% 3.97% 2.51% -4.05% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 296.50 274.24 251.57 218.89 155.59 198.56 146.53 12.45%
EPS 7.42 -0.79 5.97 16.46 5.91 3.62 -5.71 -
DPS 3.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.65 1.69 1.63 1.49 1.44 1.41 3.16%
Adjusted Per Share Value based on latest NOSH - 42,324
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 279.66 259.46 236.51 206.80 148.00 190.78 142.77 11.84%
EPS 7.00 -0.75 5.61 15.55 5.63 3.48 -5.56 -
DPS 3.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6034 1.5611 1.5889 1.5399 1.4174 1.3836 1.3738 2.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.605 0.43 0.49 0.59 0.52 0.38 0.50 -
P/RPS 0.20 0.16 0.19 0.27 0.33 0.19 0.34 -8.45%
P/EPS 8.15 -54.24 8.21 3.58 8.79 10.50 -8.75 -
EY 12.27 -1.84 12.19 27.90 11.37 9.52 -11.42 -
DY 5.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.29 0.36 0.35 0.26 0.35 0.47%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 28/11/12 30/01/12 25/11/10 26/11/09 27/11/08 26/11/07 -
Price 0.63 0.50 0.53 0.83 0.49 0.33 0.49 -
P/RPS 0.21 0.18 0.21 0.38 0.31 0.17 0.33 -7.24%
P/EPS 8.49 -63.07 8.88 5.04 8.29 9.12 -8.58 -
EY 11.78 -1.59 11.27 19.83 12.07 10.97 -11.66 -
DY 5.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.31 0.51 0.33 0.23 0.35 0.92%

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