[SMISCOR] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 363.46%
YoY- 418.55%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 154,540 150,260 143,194 141,908 113,176 97,714 114,866 21.80%
PBT 22,905 29,414 6,594 8,124 -2,170 -4,402 -1,618 -
Tax -2,835 -2,149 -158 -340 -117 -50 0 -
NP 20,070 27,265 6,436 7,784 -2,287 -4,453 -1,618 -
-
NP to SH 19,086 25,422 4,256 5,704 -2,165 -3,758 -1,376 -
-
Tax Rate 12.38% 7.31% 2.40% 4.19% - - - -
Total Cost 134,470 122,994 136,758 134,124 115,463 102,167 116,484 10.01%
-
Net Worth 69,147 69,990 53,547 52,703 51,438 51,017 52,703 19.78%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 69,147 69,990 53,547 52,703 51,438 51,017 52,703 19.78%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 12.99% 18.15% 4.49% 5.49% -2.02% -4.56% -1.41% -
ROE 27.60% 36.32% 7.95% 10.82% -4.21% -7.37% -2.61% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 366.53 356.38 339.62 336.57 268.42 231.75 272.43 21.80%
EPS 45.27 60.29 10.10 13.52 -5.13 -8.92 -3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.66 1.27 1.25 1.22 1.21 1.25 19.78%
Adjusted Per Share Value based on latest NOSH - 44,800
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 366.10 355.96 339.22 336.17 268.11 231.48 272.11 21.80%
EPS 45.21 60.23 10.08 13.51 -5.13 -8.90 -3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6381 1.658 1.2685 1.2485 1.2186 1.2086 1.2485 19.78%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.795 0.62 0.585 0.61 0.58 0.715 0.65 -
P/RPS 0.22 0.17 0.17 0.18 0.22 0.31 0.24 -5.62%
P/EPS 1.76 1.03 5.80 4.51 -11.30 -8.02 -19.92 -
EY 56.94 97.25 17.25 22.18 -8.85 -12.47 -5.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.37 0.46 0.49 0.48 0.59 0.52 -5.18%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 22/11/22 29/08/22 30/05/22 24/02/22 29/11/21 26/08/21 -
Price 0.875 0.68 0.64 0.65 0.605 0.625 0.745 -
P/RPS 0.24 0.19 0.19 0.19 0.23 0.27 0.27 -7.53%
P/EPS 1.93 1.13 6.34 4.80 -11.78 -7.01 -22.83 -
EY 51.73 88.67 15.77 20.81 -8.49 -14.26 -4.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.41 0.50 0.52 0.50 0.52 0.60 -7.91%

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