[SMISCOR] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 26.08%
YoY- -381.88%
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 138,984 101,341 85,662 65,694 86,564 125,738 122,626 8.69%
PBT 2,376 -4,820 -8,493 -13,140 -16,692 1,426 1,520 34.65%
Tax 0 -197 -169 -14 -28 -361 350 -
NP 2,376 -5,017 -8,662 -13,154 -16,720 1,065 1,870 17.29%
-
NP to SH 1,100 -4,586 -7,489 -11,044 -14,940 911 2,621 -43.91%
-
Tax Rate 0.00% - - - - 25.32% -23.03% -
Total Cost 136,608 106,358 94,325 78,848 103,284 124,673 120,756 8.56%
-
Net Worth 53,547 53,125 51,860 53,125 53,968 57,763 58,184 -5.38%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 53,547 53,125 51,860 53,125 53,968 57,763 58,184 -5.38%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 1.71% -4.95% -10.11% -20.02% -19.32% 0.85% 1.53% -
ROE 2.05% -8.63% -14.44% -20.79% -27.68% 1.58% 4.51% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 329.63 240.36 203.17 155.81 205.31 298.22 290.84 8.69%
EPS 2.60 -10.88 -17.76 -26.20 -35.44 2.16 6.21 -44.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.23 1.26 1.28 1.37 1.38 -5.38%
Adjusted Per Share Value based on latest NOSH - 44,800
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 310.23 226.21 191.21 146.64 193.22 280.67 273.72 8.69%
EPS 2.46 -10.24 -16.72 -24.65 -33.35 2.03 5.85 -43.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1952 1.1858 1.1576 1.1858 1.2047 1.2894 1.2988 -5.38%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.57 0.49 0.36 0.38 0.40 0.36 0.38 -
P/RPS 0.17 0.20 0.18 0.24 0.19 0.12 0.13 19.56%
P/EPS 21.85 -4.50 -2.03 -1.45 -1.13 16.66 6.11 133.67%
EY 4.58 -22.20 -49.34 -68.93 -88.58 6.00 16.36 -57.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.29 0.30 0.31 0.26 0.28 37.16%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 23/02/21 26/11/20 25/08/20 16/06/20 24/02/20 27/11/19 -
Price 0.625 0.61 0.49 0.33 0.325 0.35 0.355 -
P/RPS 0.19 0.25 0.24 0.21 0.16 0.12 0.12 35.80%
P/EPS 23.96 -5.61 -2.76 -1.26 -0.92 16.20 5.71 159.92%
EY 4.17 -17.83 -36.25 -79.37 -109.03 6.17 17.51 -61.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.40 0.26 0.25 0.26 0.26 52.51%

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