[SMISCOR] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -33.1%
YoY- 183.41%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 65,694 86,564 125,738 122,626 121,272 123,840 127,928 -35.89%
PBT -13,140 -16,692 1,426 1,520 2,584 16,368 -2,270 222.73%
Tax -14 -28 -361 350 -8 -220 -1,696 -95.92%
NP -13,154 -16,720 1,065 1,870 2,576 16,148 -3,966 122.56%
-
NP to SH -11,044 -14,940 911 2,621 3,918 15,268 -5,023 69.16%
-
Tax Rate - - 25.32% -23.03% 0.31% 1.34% - -
Total Cost 78,848 103,284 124,673 120,756 118,696 107,692 131,894 -29.05%
-
Net Worth 53,125 53,968 57,763 58,184 58,184 60,293 51,438 2.17%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 53,125 53,968 57,763 58,184 58,184 60,293 51,438 2.17%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -20.02% -19.32% 0.85% 1.53% 2.12% 13.04% -3.10% -
ROE -20.79% -27.68% 1.58% 4.51% 6.73% 25.32% -9.76% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 155.81 205.31 298.22 290.84 287.63 293.72 303.41 -35.89%
EPS -26.20 -35.44 2.16 6.21 9.30 36.20 -11.91 69.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.28 1.37 1.38 1.38 1.43 1.22 2.17%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 155.63 205.07 297.87 290.50 287.29 293.37 303.06 -35.89%
EPS -26.16 -35.39 2.16 6.21 9.28 36.17 -11.90 69.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2585 1.2785 1.3684 1.3784 1.3784 1.4283 1.2186 2.17%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.38 0.40 0.36 0.38 0.44 0.48 0.52 -
P/RPS 0.24 0.19 0.12 0.13 0.15 0.16 0.17 25.87%
P/EPS -1.45 -1.13 16.66 6.11 4.73 1.33 -4.36 -52.03%
EY -68.93 -88.58 6.00 16.36 21.12 75.44 -22.91 108.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.26 0.28 0.32 0.34 0.43 -21.35%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 16/06/20 24/02/20 27/11/19 28/08/19 21/05/19 27/02/19 -
Price 0.33 0.325 0.35 0.355 0.43 0.42 0.48 -
P/RPS 0.21 0.16 0.12 0.12 0.15 0.14 0.16 19.89%
P/EPS -1.26 -0.92 16.20 5.71 4.63 1.16 -4.03 -53.96%
EY -79.37 -109.03 6.17 17.51 21.61 86.22 -24.82 117.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.26 0.26 0.31 0.29 0.39 -23.70%

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