[SMISCOR] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -38.74%
YoY- -59.18%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 135,302 125,388 143,267 143,348 151,950 162,176 146,743 -5.27%
PBT -1,154 -5,252 2,597 3,472 4,486 6,480 5,765 -
Tax -548 424 -1,319 -1,504 -1,582 -1,096 -2,702 -65.51%
NP -1,702 -4,828 1,278 1,968 2,904 5,384 3,063 -
-
NP to SH -2,200 -5,152 380 1,132 1,848 4,020 2,526 -
-
Tax Rate - - 50.79% 43.32% 35.27% 16.91% 46.87% -
Total Cost 137,004 130,216 141,989 141,380 149,046 156,792 143,680 -3.12%
-
Net Worth 70,804 71,790 73,044 73,131 74,257 74,741 73,470 -2.43%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 1,055 -
Div Payout % - - - - - - 41.79% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 70,804 71,790 73,044 73,131 74,257 74,741 73,470 -2.43%
NOSH 42,145 42,229 42,222 42,029 42,191 42,226 42,224 -0.12%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -1.26% -3.85% 0.89% 1.37% 1.91% 3.32% 2.09% -
ROE -3.11% -7.18% 0.52% 1.55% 2.49% 5.38% 3.44% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 321.03 296.92 339.32 341.06 360.14 384.06 347.53 -5.15%
EPS -5.22 -12.20 0.90 2.69 4.38 9.52 5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.68 1.70 1.73 1.74 1.76 1.77 1.74 -2.31%
Adjusted Per Share Value based on latest NOSH - 41,666
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 302.01 279.88 319.79 319.97 339.17 362.00 327.55 -5.27%
EPS -4.91 -11.50 0.85 2.53 4.13 8.97 5.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.36 -
NAPS 1.5805 1.6025 1.6305 1.6324 1.6575 1.6683 1.64 -2.43%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.705 0.75 0.74 0.71 0.71 0.685 0.68 -
P/RPS 0.22 0.25 0.22 0.21 0.20 0.18 0.20 6.56%
P/EPS -13.51 -6.15 82.22 26.36 16.21 7.20 11.37 -
EY -7.40 -16.27 1.22 3.79 6.17 13.90 8.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.68 -
P/NAPS 0.42 0.44 0.43 0.41 0.40 0.39 0.39 5.06%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 27/05/16 26/02/16 26/11/15 26/08/15 27/05/15 24/02/15 -
Price 0.65 0.74 0.71 0.77 0.765 0.765 0.71 -
P/RPS 0.20 0.25 0.21 0.23 0.21 0.20 0.20 0.00%
P/EPS -12.45 -6.07 78.89 28.59 17.47 8.04 11.87 -
EY -8.03 -16.49 1.27 3.50 5.73 12.44 8.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.52 -
P/NAPS 0.39 0.44 0.41 0.44 0.43 0.43 0.41 -3.28%

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