[SMISCOR] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 7.18%
YoY- -47.11%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 127,928 126,105 123,990 129,508 124,676 134,444 134,940 -3.48%
PBT -2,270 -894 -1,386 -1,944 -3,111 -5,362 -4,766 -38.92%
Tax -1,696 -578 -566 -1,024 -2,059 186 538 -
NP -3,966 -1,473 -1,952 -2,968 -5,170 -5,176 -4,228 -4.16%
-
NP to SH -5,023 -3,142 -3,444 -4,484 -4,831 -3,993 -3,440 28.61%
-
Tax Rate - - - - - - - -
Total Cost 131,894 127,578 125,942 132,476 129,846 139,620 139,168 -3.50%
-
Net Worth 51,438 53,125 59,449 59,871 58,606 59,875 61,142 -10.85%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 51,438 53,125 59,449 59,871 58,606 59,875 61,142 -10.85%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -3.10% -1.17% -1.57% -2.29% -4.15% -3.85% -3.13% -
ROE -9.76% -5.92% -5.79% -7.49% -8.24% -6.67% -5.63% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 303.41 299.09 294.07 307.16 295.70 318.84 320.01 -3.47%
EPS -11.91 -7.45 -8.16 -10.64 -11.52 -9.47 -8.16 28.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.26 1.41 1.42 1.39 1.42 1.45 -10.84%
Adjusted Per Share Value based on latest NOSH - 44,800
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 303.06 298.74 293.73 306.80 295.35 318.49 319.67 -3.48%
EPS -11.90 -7.44 -8.16 -10.62 -11.44 -9.46 -8.15 28.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2186 1.2585 1.4083 1.4183 1.3884 1.4184 1.4484 -10.85%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.52 0.53 0.475 0.45 0.51 0.57 0.65 -
P/RPS 0.17 0.18 0.16 0.15 0.17 0.18 0.20 -10.24%
P/EPS -4.36 -7.11 -5.82 -4.23 -4.45 -6.02 -7.97 -33.03%
EY -22.91 -14.06 -17.20 -23.63 -22.47 -16.61 -12.55 49.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.34 0.32 0.37 0.40 0.45 -2.97%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 15/08/18 23/05/18 22/02/18 22/11/17 25/08/17 -
Price 0.48 0.49 0.52 0.54 0.495 0.575 0.60 -
P/RPS 0.16 0.16 0.18 0.18 0.17 0.18 0.19 -10.79%
P/EPS -4.03 -6.57 -6.37 -5.08 -4.32 -6.07 -7.35 -32.93%
EY -24.82 -15.21 -15.71 -19.69 -23.15 -16.47 -13.60 49.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.37 0.38 0.36 0.40 0.41 -3.27%

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