[SMISCOR] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -12.86%
YoY- -56.36%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 129,508 124,676 134,444 134,940 136,096 133,604 136,400 -3.40%
PBT -1,944 -3,111 -5,362 -4,766 -1,128 435 -529 138.32%
Tax -1,024 -2,059 186 538 -2,444 -3,415 -397 88.18%
NP -2,968 -5,170 -5,176 -4,228 -3,572 -2,980 -926 117.54%
-
NP to SH -4,484 -4,831 -3,993 -3,440 -3,048 -3,160 -1,369 120.71%
-
Tax Rate - - - - - 785.06% - -
Total Cost 132,476 129,846 139,620 139,168 139,668 136,584 137,326 -2.37%
-
Net Worth 59,871 58,606 59,875 61,142 61,563 69,160 70,869 -10.64%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 59,871 58,606 59,875 61,142 61,563 69,160 70,869 -10.64%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -2.29% -4.15% -3.85% -3.13% -2.62% -2.23% -0.68% -
ROE -7.49% -8.24% -6.67% -5.63% -4.95% -4.57% -1.93% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 307.16 295.70 318.84 320.01 322.75 316.81 323.35 -3.36%
EPS -10.64 -11.52 -9.47 -8.16 -7.20 -7.49 -3.24 121.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.39 1.42 1.45 1.46 1.64 1.68 -10.61%
Adjusted Per Share Value based on latest NOSH - 44,800
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 289.08 278.29 300.10 301.21 303.79 298.22 304.46 -3.39%
EPS -10.01 -10.78 -8.91 -7.68 -6.80 -7.05 -3.06 120.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3364 1.3082 1.3365 1.3648 1.3742 1.5438 1.5819 -10.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.45 0.51 0.57 0.65 0.63 0.63 0.60 -
P/RPS 0.15 0.17 0.18 0.20 0.20 0.20 0.19 -14.59%
P/EPS -4.23 -4.45 -6.02 -7.97 -8.72 -8.41 -18.48 -62.61%
EY -23.63 -22.47 -16.61 -12.55 -11.47 -11.89 -5.41 167.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.40 0.45 0.43 0.38 0.36 -7.55%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 22/02/18 22/11/17 25/08/17 24/05/17 27/02/17 23/11/16 -
Price 0.54 0.495 0.575 0.60 0.67 0.62 0.63 -
P/RPS 0.18 0.17 0.18 0.19 0.21 0.20 0.19 -3.54%
P/EPS -5.08 -4.32 -6.07 -7.35 -9.27 -8.27 -19.41 -59.11%
EY -19.69 -23.15 -16.47 -13.60 -10.79 -12.09 -5.15 144.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.40 0.41 0.46 0.38 0.38 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