[SMISCOR] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -60.21%
YoY- 3.72%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 143,267 107,511 75,975 40,544 146,743 110,978 74,003 55.14%
PBT 2,597 2,604 2,243 1,620 5,765 4,676 3,933 -24.11%
Tax -1,319 -1,128 -791 -274 -2,702 -1,717 -1,249 3.69%
NP 1,278 1,476 1,452 1,346 3,063 2,959 2,684 -38.94%
-
NP to SH 380 849 924 1,005 2,526 2,080 1,842 -64.98%
-
Tax Rate 50.79% 43.32% 35.27% 16.91% 46.87% 36.72% 31.76% -
Total Cost 141,989 106,035 74,523 39,198 143,680 108,019 71,319 58.05%
-
Net Worth 73,044 73,131 74,257 74,741 73,470 72,567 72,499 0.49%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 1,055 - - -
Div Payout % - - - - 41.79% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 73,044 73,131 74,257 74,741 73,470 72,567 72,499 0.49%
NOSH 42,222 42,029 42,191 42,226 42,224 42,190 42,151 0.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.89% 1.37% 1.91% 3.32% 2.09% 2.67% 3.63% -
ROE 0.52% 1.16% 1.24% 1.34% 3.44% 2.87% 2.54% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 339.32 255.80 180.07 96.01 347.53 263.04 175.57 54.97%
EPS 0.90 2.02 2.19 2.38 5.99 4.93 4.37 -65.02%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.73 1.74 1.76 1.77 1.74 1.72 1.72 0.38%
Adjusted Per Share Value based on latest NOSH - 42,226
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 339.39 254.69 179.98 96.05 347.63 262.90 175.31 55.14%
EPS 0.90 2.01 2.19 2.38 5.98 4.93 4.36 -64.97%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.7304 1.7325 1.7591 1.7706 1.7405 1.7191 1.7175 0.49%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.74 0.71 0.71 0.685 0.68 0.87 0.795 -
P/RPS 0.22 0.28 0.39 0.71 0.20 0.33 0.45 -37.85%
P/EPS 82.22 35.15 32.42 28.78 11.37 17.65 18.19 172.62%
EY 1.22 2.85 3.08 3.47 8.80 5.67 5.50 -63.25%
DY 0.00 0.00 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 0.43 0.41 0.40 0.39 0.39 0.51 0.46 -4.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 26/08/15 27/05/15 24/02/15 20/11/14 27/08/14 -
Price 0.71 0.77 0.765 0.765 0.71 0.755 0.86 -
P/RPS 0.21 0.30 0.42 0.80 0.20 0.29 0.49 -43.06%
P/EPS 78.89 38.12 34.93 32.14 11.87 15.31 19.68 151.70%
EY 1.27 2.62 2.86 3.11 8.43 6.53 5.08 -60.21%
DY 0.00 0.00 0.00 0.00 3.52 0.00 0.00 -
P/NAPS 0.41 0.44 0.43 0.43 0.41 0.44 0.50 -12.36%

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