[SMISCOR] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 37.07%
YoY- 212.79%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 113,393 98,048 77,174 74,501 78,303 68,955 77,240 6.60%
PBT 3,259 8,019 7,949 3,545 1,122 -1,594 1,901 9.39%
Tax -2,679 -1,716 -877 -2,469 -924 -807 -656 26.40%
NP 580 6,303 7,072 1,076 198 -2,401 1,245 -11.94%
-
NP to SH 119 4,190 6,381 1,076 344 -1,355 2,065 -37.82%
-
Tax Rate 82.20% 21.40% 11.03% 69.65% 82.35% - 34.51% -
Total Cost 112,813 91,745 70,102 73,425 78,105 71,356 75,995 6.79%
-
Net Worth 68,875 69,996 66,299 60,851 61,911 62,846 65,254 0.90%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 68,875 69,996 66,299 60,851 61,911 62,846 65,254 0.90%
NOSH 42,254 42,166 42,500 42,553 43,600 44,257 44,695 -0.93%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.51% 6.43% 9.16% 1.44% 0.25% -3.48% 1.61% -
ROE 0.17% 5.99% 9.62% 1.77% 0.56% -2.16% 3.16% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 268.35 232.52 181.59 175.08 179.59 155.80 172.82 7.60%
EPS 0.28 9.94 15.01 2.53 0.79 -3.06 4.62 -37.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.66 1.56 1.43 1.42 1.42 1.46 1.85%
Adjusted Per Share Value based on latest NOSH - 42,553
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 253.11 218.86 172.26 166.30 174.78 153.92 172.41 6.60%
EPS 0.27 9.35 14.24 2.40 0.77 -3.02 4.61 -37.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5374 1.5624 1.4799 1.3583 1.382 1.4028 1.4566 0.90%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.46 0.78 0.58 0.29 0.39 0.50 0.37 -
P/RPS 0.17 0.34 0.32 0.17 0.22 0.32 0.21 -3.45%
P/EPS 163.34 7.85 3.86 11.47 49.43 -16.33 8.01 65.21%
EY 0.61 12.74 25.89 8.72 2.02 -6.12 12.49 -39.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.47 0.37 0.20 0.27 0.35 0.25 1.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 27/05/10 27/05/09 29/05/08 22/05/07 22/05/06 -
Price 0.43 0.85 0.44 0.59 0.64 0.60 0.40 -
P/RPS 0.16 0.37 0.24 0.34 0.36 0.39 0.23 -5.86%
P/EPS 152.69 8.55 2.93 23.33 81.12 -19.60 8.66 61.25%
EY 0.65 11.69 34.12 4.29 1.23 -5.10 11.55 -38.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.51 0.28 0.41 0.45 0.42 0.27 -0.62%

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