[SMISCOR] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -16.09%
YoY- -191.63%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 123,990 129,508 124,676 134,444 134,940 136,096 133,604 -4.86%
PBT -1,386 -1,944 -3,111 -5,362 -4,766 -1,128 435 -
Tax -566 -1,024 -2,059 186 538 -2,444 -3,415 -69.92%
NP -1,952 -2,968 -5,170 -5,176 -4,228 -3,572 -2,980 -24.63%
-
NP to SH -3,444 -4,484 -4,831 -3,993 -3,440 -3,048 -3,160 5.92%
-
Tax Rate - - - - - - 785.06% -
Total Cost 125,942 132,476 129,846 139,620 139,168 139,668 136,584 -5.27%
-
Net Worth 59,449 59,871 58,606 59,875 61,142 61,563 69,160 -9.61%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 59,449 59,871 58,606 59,875 61,142 61,563 69,160 -9.61%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -1.57% -2.29% -4.15% -3.85% -3.13% -2.62% -2.23% -
ROE -5.79% -7.49% -8.24% -6.67% -5.63% -4.95% -4.57% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 294.07 307.16 295.70 318.84 320.01 322.75 316.81 -4.85%
EPS -8.16 -10.64 -11.52 -9.47 -8.16 -7.20 -7.49 5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.42 1.39 1.42 1.45 1.46 1.64 -9.60%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 293.73 306.80 295.35 318.49 319.67 322.40 316.50 -4.86%
EPS -8.16 -10.62 -11.44 -9.46 -8.15 -7.22 -7.49 5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4083 1.4183 1.3884 1.4184 1.4484 1.4584 1.6384 -9.62%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.475 0.45 0.51 0.57 0.65 0.63 0.63 -
P/RPS 0.16 0.15 0.17 0.18 0.20 0.20 0.20 -13.85%
P/EPS -5.82 -4.23 -4.45 -6.02 -7.97 -8.72 -8.41 -21.81%
EY -17.20 -23.63 -22.47 -16.61 -12.55 -11.47 -11.89 27.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.37 0.40 0.45 0.43 0.38 -7.16%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 23/05/18 22/02/18 22/11/17 25/08/17 24/05/17 27/02/17 -
Price 0.52 0.54 0.495 0.575 0.60 0.67 0.62 -
P/RPS 0.18 0.18 0.17 0.18 0.19 0.21 0.20 -6.80%
P/EPS -6.37 -5.08 -4.32 -6.07 -7.35 -9.27 -8.27 -16.01%
EY -15.71 -19.69 -23.15 -16.47 -13.60 -10.79 -12.09 19.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.36 0.40 0.41 0.46 0.38 -1.76%

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