[SMISCOR] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 796.01%
YoY- 776.37%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 77,960 41,848 154,540 112,695 71,597 35,477 113,176 -22.05%
PBT 1,857 1,509 22,905 22,061 3,297 2,031 -2,170 -
Tax -85 0 -2,835 -1,612 -79 -85 -117 -19.23%
NP 1,772 1,509 20,070 20,449 3,218 1,946 -2,287 -
-
NP to SH 995 1,068 19,086 19,067 2,128 1,426 -2,165 -
-
Tax Rate 4.58% 0.00% 12.38% 7.31% 2.40% 4.19% - -
Total Cost 76,188 40,339 134,470 92,246 68,379 33,531 115,463 -24.26%
-
Net Worth 71,677 70,833 69,147 69,990 53,547 52,703 51,438 24.83%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 71,677 70,833 69,147 69,990 53,547 52,703 51,438 24.83%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.27% 3.61% 12.99% 18.15% 4.49% 5.49% -2.02% -
ROE 1.39% 1.51% 27.60% 27.24% 3.97% 2.71% -4.21% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 184.90 99.25 366.53 267.28 169.81 84.14 268.42 -22.05%
EPS 2.36 2.53 45.27 45.22 5.05 3.38 -5.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.68 1.64 1.66 1.27 1.25 1.22 24.83%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 174.02 93.41 344.96 251.55 159.81 79.19 252.63 -22.05%
EPS 2.22 2.38 42.60 42.56 4.75 3.18 -4.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5999 1.5811 1.5435 1.5623 1.1952 1.1764 1.1482 24.82%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.845 0.72 0.795 0.62 0.585 0.61 0.58 -
P/RPS 0.46 0.73 0.22 0.23 0.34 0.72 0.22 63.73%
P/EPS 35.81 28.42 1.76 1.37 11.59 18.04 -11.30 -
EY 2.79 3.52 56.94 72.94 8.63 5.54 -8.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.48 0.37 0.46 0.49 0.48 2.76%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 29/05/23 28/02/23 22/11/22 29/08/22 30/05/22 24/02/22 -
Price 0.81 0.85 0.875 0.68 0.64 0.65 0.605 -
P/RPS 0.44 0.86 0.24 0.25 0.38 0.77 0.23 54.28%
P/EPS 34.32 33.56 1.93 1.50 12.68 19.22 -11.78 -
EY 2.91 2.98 51.73 66.50 7.89 5.20 -8.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.53 0.41 0.50 0.52 0.50 -2.69%

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