[SMISCOR] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -54.03%
YoY- -49.84%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 125,388 143,267 143,348 151,950 162,176 146,743 147,970 -10.44%
PBT -5,252 2,597 3,472 4,486 6,480 5,765 6,234 -
Tax 424 -1,319 -1,504 -1,582 -1,096 -2,702 -2,289 -
NP -4,828 1,278 1,968 2,904 5,384 3,063 3,945 -
-
NP to SH -5,152 380 1,132 1,848 4,020 2,526 2,773 -
-
Tax Rate - 50.79% 43.32% 35.27% 16.91% 46.87% 36.72% -
Total Cost 130,216 141,989 141,380 149,046 156,792 143,680 144,025 -6.49%
-
Net Worth 71,790 73,044 73,131 74,257 74,741 73,470 72,567 -0.71%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - 1,055 - -
Div Payout % - - - - - 41.79% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 71,790 73,044 73,131 74,257 74,741 73,470 72,567 -0.71%
NOSH 42,229 42,222 42,029 42,191 42,226 42,224 42,190 0.06%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -3.85% 0.89% 1.37% 1.91% 3.32% 2.09% 2.67% -
ROE -7.18% 0.52% 1.55% 2.49% 5.38% 3.44% 3.82% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 296.92 339.32 341.06 360.14 384.06 347.53 350.72 -10.49%
EPS -12.20 0.90 2.69 4.38 9.52 5.99 6.57 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.70 1.73 1.74 1.76 1.77 1.74 1.72 -0.77%
Adjusted Per Share Value based on latest NOSH - 42,631
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 279.88 319.79 319.97 339.17 362.00 327.55 330.29 -10.44%
EPS -11.50 0.85 2.53 4.13 8.97 5.64 6.19 -
DPS 0.00 0.00 0.00 0.00 0.00 2.36 0.00 -
NAPS 1.6025 1.6305 1.6324 1.6575 1.6683 1.64 1.6198 -0.71%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.75 0.74 0.71 0.71 0.685 0.68 0.87 -
P/RPS 0.25 0.22 0.21 0.20 0.18 0.20 0.25 0.00%
P/EPS -6.15 82.22 26.36 16.21 7.20 11.37 13.24 -
EY -16.27 1.22 3.79 6.17 13.90 8.80 7.56 -
DY 0.00 0.00 0.00 0.00 0.00 3.68 0.00 -
P/NAPS 0.44 0.43 0.41 0.40 0.39 0.39 0.51 -9.36%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 26/11/15 26/08/15 27/05/15 24/02/15 20/11/14 -
Price 0.74 0.71 0.77 0.765 0.765 0.71 0.755 -
P/RPS 0.25 0.21 0.23 0.21 0.20 0.20 0.22 8.88%
P/EPS -6.07 78.89 28.59 17.47 8.04 11.87 11.49 -
EY -16.49 1.27 3.50 5.73 12.44 8.43 8.71 -
DY 0.00 0.00 0.00 0.00 0.00 3.52 0.00 -
P/NAPS 0.44 0.41 0.44 0.43 0.43 0.41 0.44 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