[SMISCOR] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 31.5%
YoY- 206.51%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 121,053 81,385 42,495 159,786 118,515 77,960 41,848 102.62%
PBT 8,967 6,370 3,906 3,025 3,132 1,857 1,509 227.01%
Tax -1,630 -680 -280 -1,591 -300 -85 0 -
NP 7,337 5,690 3,626 1,434 2,832 1,772 1,509 186.17%
-
NP to SH 4,141 3,149 2,180 -357 1,351 995 1,068 146.19%
-
Tax Rate 18.18% 10.68% 7.17% 52.60% 9.58% 4.58% 0.00% -
Total Cost 113,716 75,695 38,869 158,352 115,683 76,188 40,339 99.17%
-
Net Worth 76,325 76,736 76,315 74,206 71,677 71,677 70,833 5.09%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 76,325 76,736 76,315 74,206 71,677 71,677 70,833 5.09%
NOSH 42,169 44,800 44,800 44,800 44,800 44,800 44,800 -3.94%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.06% 6.99% 8.53% 0.90% 2.39% 2.27% 3.61% -
ROE 5.43% 4.10% 2.86% -0.48% 1.88% 1.39% 1.51% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 287.07 193.02 100.79 378.97 281.09 184.90 99.25 102.61%
EPS 9.82 7.47 5.17 -0.85 3.20 2.36 2.53 146.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.82 1.81 1.76 1.70 1.70 1.68 5.08%
Adjusted Per Share Value based on latest NOSH - 42,212
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 286.77 192.80 100.67 378.53 280.76 184.68 99.14 102.62%
EPS 9.81 7.46 5.16 -0.85 3.20 2.36 2.53 146.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8081 1.8179 1.8079 1.7579 1.698 1.698 1.678 5.08%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.80 0.83 0.74 0.805 0.79 0.845 0.72 -
P/RPS 0.28 0.43 0.73 0.21 0.28 0.46 0.73 -47.11%
P/EPS 8.15 11.11 14.31 -95.07 24.65 35.81 28.42 -56.41%
EY 12.28 9.00 6.99 -1.05 4.06 2.79 3.52 129.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.41 0.46 0.46 0.50 0.43 1.54%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 31/05/24 29/02/24 20/11/23 22/08/23 29/05/23 -
Price 0.78 0.82 0.805 0.79 0.84 0.81 0.85 -
P/RPS 0.27 0.42 0.80 0.21 0.30 0.44 0.86 -53.70%
P/EPS 7.94 10.98 15.57 -93.30 26.22 34.32 33.56 -61.64%
EY 12.59 9.11 6.42 -1.07 3.81 2.91 2.98 160.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.44 0.45 0.49 0.48 0.51 -10.72%

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