[SMILE] QoQ Annualized Quarter Result on 30-Jun-2024

Stock
[SMILE] SMILE-LINK HEALTHCARE GLOBAL BERHAD
Announcement Date
28-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Jun-2024
Profit Trend
QoQ- -3023.16%
YoY- -233.48%
Quarter Report
Latest QR
Upcoming QR
SMILE's Result
SMILE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 35,052 38,560 34,246 34,510 32,100 30,941 30,046 5.26%
PBT -2,675 219 2,428 1,615 3,788 -599 -252 119.61%
Tax -172 -68 -156 -526 -984 -159 -138 7.61%
NP -2,848 150 2,272 1,089 2,804 -758 -390 93.89%
-
NP to SH -2,901 99 2,174 1,052 2,748 -760 -360 100.35%
-
Tax Rate - 31.05% 6.43% 32.57% 25.98% - - -
Total Cost 37,900 38,409 31,974 33,421 29,296 31,699 30,436 7.57%
-
Net Worth 29,487 33,334 34,336 33,957 34,380 33,479 34,030 -4.66%
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div - - - - - 500 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 29,487 33,334 34,336 33,957 34,380 33,479 34,030 -4.66%
NOSH 252,244 250,444 250,444 250,424 250,405 250,405 250,405 0.24%
Ratio Analysis
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin -8.13% 0.39% 6.63% 3.16% 8.74% -2.45% -1.30% -
ROE -9.84% 0.30% 6.33% 3.10% 7.99% -2.27% -1.06% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 13.90 15.40 13.67 13.78 12.82 12.36 12.00 5.01%
EPS -1.15 0.04 0.86 0.42 1.10 -0.30 -0.14 101.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.1169 0.1331 0.1371 0.1356 0.1373 0.1337 0.1359 -4.89%
Adjusted Per Share Value based on latest NOSH - 252,244
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 13.90 15.29 13.58 13.68 12.73 12.27 11.91 5.28%
EPS -1.15 0.04 0.86 0.42 1.09 -0.30 -0.14 101.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.1169 0.1322 0.1361 0.1346 0.1363 0.1327 0.1349 -4.65%
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 -
Price 0.16 0.17 0.19 0.19 0.19 0.20 0.255 -
P/RPS 1.15 1.10 1.39 1.38 1.48 1.62 2.13 -18.55%
P/EPS -13.91 428.88 21.89 45.23 17.31 -65.90 -177.37 -57.16%
EY -7.19 0.23 4.57 2.21 5.78 -1.52 -0.56 133.97%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 1.37 1.28 1.39 1.40 1.38 1.50 1.88 -10.00%
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/08/24 27/02/24 25/08/23 27/02/23 29/08/22 28/02/22 23/09/21 -
Price 0.155 0.165 0.19 0.19 0.20 0.215 0.21 -
P/RPS 1.12 1.07 1.39 1.38 1.56 1.74 1.75 -13.81%
P/EPS -13.47 416.26 21.89 45.23 18.22 -70.84 -146.07 -54.78%
EY -7.42 0.24 4.57 2.21 5.49 -1.41 -0.68 121.64%
DY 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 1.33 1.24 1.39 1.40 1.46 1.61 1.55 -4.97%

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