[SMISCOR] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 18.35%
YoY- -603.4%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 73,286 57,433 34,746 101,341 64,247 32,847 21,641 125.34%
PBT -3,302 -809 594 -4,820 -6,370 -6,570 -4,173 -14.43%
Tax -38 0 0 -197 -127 -7 -7 208.56%
NP -3,340 -809 594 -5,017 -6,497 -6,577 -4,180 -13.87%
-
NP to SH -2,819 -688 275 -4,586 -5,617 -5,522 -3,735 -17.08%
-
Tax Rate - - 0.00% - - - - -
Total Cost 76,626 58,242 34,152 106,358 70,744 39,424 25,821 106.37%
-
Net Worth 51,017 52,703 53,547 53,125 51,860 53,125 53,968 -3.67%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 51,017 52,703 53,547 53,125 51,860 53,125 53,968 -3.67%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -4.56% -1.41% 1.71% -4.95% -10.11% -20.02% -19.32% -
ROE -5.53% -1.31% 0.51% -8.63% -10.83% -10.39% -6.92% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 173.82 136.22 82.41 240.36 152.38 77.90 51.33 125.33%
EPS -6.69 -1.63 0.65 -10.88 -13.32 -13.10 -8.86 -17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.25 1.27 1.26 1.23 1.26 1.28 -3.67%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 173.61 136.06 82.31 240.07 152.20 77.81 51.27 125.32%
EPS -6.68 -1.63 0.65 -10.86 -13.31 -13.08 -8.85 -17.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2086 1.2485 1.2685 1.2585 1.2285 1.2585 1.2785 -3.67%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.715 0.65 0.57 0.49 0.36 0.38 0.40 -
P/RPS 0.41 0.48 0.69 0.20 0.24 0.49 0.78 -34.84%
P/EPS -10.69 -39.83 87.39 -4.50 -2.70 -2.90 -4.52 77.41%
EY -9.35 -2.51 1.14 -22.20 -37.01 -34.47 -22.15 -43.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.45 0.39 0.29 0.30 0.31 53.51%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 26/08/21 28/05/21 23/02/21 26/11/20 25/08/20 16/06/20 -
Price 0.625 0.745 0.625 0.61 0.49 0.33 0.325 -
P/RPS 0.36 0.55 0.76 0.25 0.32 0.42 0.63 -31.11%
P/EPS -9.35 -45.66 95.83 -5.61 -3.68 -2.52 -3.67 86.43%
EY -10.70 -2.19 1.04 -17.83 -27.19 -39.69 -27.26 -46.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.49 0.48 0.40 0.26 0.25 62.87%

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