[SMISCOR] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -66.43%
YoY- -84.96%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 136,400 135,302 125,388 143,267 143,348 151,950 162,176 -10.87%
PBT -529 -1,154 -5,252 2,597 3,472 4,486 6,480 -
Tax -397 -548 424 -1,319 -1,504 -1,582 -1,096 -49.09%
NP -926 -1,702 -4,828 1,278 1,968 2,904 5,384 -
-
NP to SH -1,369 -2,200 -5,152 380 1,132 1,848 4,020 -
-
Tax Rate - - - 50.79% 43.32% 35.27% 16.91% -
Total Cost 137,326 137,004 130,216 141,989 141,380 149,046 156,792 -8.43%
-
Net Worth 70,869 70,804 71,790 73,044 73,131 74,257 74,741 -3.47%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 70,869 70,804 71,790 73,044 73,131 74,257 74,741 -3.47%
NOSH 44,800 42,145 42,229 42,222 42,029 42,191 42,226 4.01%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -0.68% -1.26% -3.85% 0.89% 1.37% 1.91% 3.32% -
ROE -1.93% -3.11% -7.18% 0.52% 1.55% 2.49% 5.38% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 323.35 321.03 296.92 339.32 341.06 360.14 384.06 -10.80%
EPS -3.24 -5.22 -12.20 0.90 2.69 4.38 9.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.68 1.70 1.73 1.74 1.76 1.77 -3.41%
Adjusted Per Share Value based on latest NOSH - 42,252
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 323.13 320.52 297.04 339.39 339.58 359.96 384.19 -10.86%
EPS -3.24 -5.21 -12.20 0.90 2.68 4.38 9.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6789 1.6773 1.7007 1.7304 1.7325 1.7591 1.7706 -3.47%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.60 0.705 0.75 0.74 0.71 0.71 0.685 -
P/RPS 0.19 0.22 0.25 0.22 0.21 0.20 0.18 3.66%
P/EPS -18.48 -13.51 -6.15 82.22 26.36 16.21 7.20 -
EY -5.41 -7.40 -16.27 1.22 3.79 6.17 13.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.44 0.43 0.41 0.40 0.39 -5.18%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 27/05/16 26/02/16 26/11/15 26/08/15 27/05/15 -
Price 0.63 0.65 0.74 0.71 0.77 0.765 0.765 -
P/RPS 0.19 0.20 0.25 0.21 0.23 0.21 0.20 -3.35%
P/EPS -19.41 -12.45 -6.07 78.89 28.59 17.47 8.04 -
EY -5.15 -8.03 -16.49 1.27 3.50 5.73 12.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.44 0.41 0.44 0.43 0.43 -7.88%

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