[SMISCOR] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 23.2%
YoY- 52.79%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 112,695 71,597 35,477 113,176 73,286 57,433 34,746 118.95%
PBT 22,061 3,297 2,031 -2,170 -3,302 -809 594 1010.71%
Tax -1,612 -79 -85 -117 -38 0 0 -
NP 20,449 3,218 1,946 -2,287 -3,340 -809 594 955.97%
-
NP to SH 19,067 2,128 1,426 -2,165 -2,819 -688 275 1583.37%
-
Tax Rate 7.31% 2.40% 4.19% - - - 0.00% -
Total Cost 92,246 68,379 33,531 115,463 76,626 58,242 34,152 93.83%
-
Net Worth 69,990 53,547 52,703 51,438 51,017 52,703 53,547 19.52%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 69,990 53,547 52,703 51,438 51,017 52,703 53,547 19.52%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 18.15% 4.49% 5.49% -2.02% -4.56% -1.41% 1.71% -
ROE 27.24% 3.97% 2.71% -4.21% -5.53% -1.31% 0.51% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 267.28 169.81 84.14 268.42 173.82 136.22 82.41 118.95%
EPS 45.22 5.05 3.38 -5.13 -6.69 -1.63 0.65 1587.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.27 1.25 1.22 1.21 1.25 1.27 19.52%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 266.97 169.61 84.04 268.11 173.61 136.06 82.31 118.95%
EPS 45.17 5.04 3.38 -5.13 -6.68 -1.63 0.65 1585.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.658 1.2685 1.2485 1.2186 1.2086 1.2485 1.2685 19.52%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.62 0.585 0.61 0.58 0.715 0.65 0.57 -
P/RPS 0.23 0.34 0.72 0.22 0.41 0.48 0.69 -51.89%
P/EPS 1.37 11.59 18.04 -11.30 -10.69 -39.83 87.39 -93.72%
EY 72.94 8.63 5.54 -8.85 -9.35 -2.51 1.14 1495.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.49 0.48 0.59 0.52 0.45 -12.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 29/08/22 30/05/22 24/02/22 29/11/21 26/08/21 28/05/21 -
Price 0.68 0.64 0.65 0.605 0.625 0.745 0.625 -
P/RPS 0.25 0.38 0.77 0.23 0.36 0.55 0.76 -52.31%
P/EPS 1.50 12.68 19.22 -11.78 -9.35 -45.66 95.83 -93.72%
EY 66.50 7.89 5.20 -8.49 -10.70 -2.19 1.04 1494.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.52 0.50 0.52 0.60 0.49 -11.19%

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