[SMISCOR] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -438.95%
YoY- -228.16%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 133,604 102,300 67,651 31,347 143,267 107,511 75,975 45.44%
PBT 435 -397 -577 -1,313 2,597 2,604 2,243 -66.32%
Tax -3,415 -298 -274 106 -1,319 -1,128 -791 163.96%
NP -2,980 -695 -851 -1,207 1,278 1,476 1,452 -
-
NP to SH -3,160 -1,027 -1,100 -1,288 380 849 924 -
-
Tax Rate 785.06% - - - 50.79% 43.32% 35.27% -
Total Cost 136,584 102,995 68,502 32,554 141,989 106,035 74,523 49.48%
-
Net Worth 69,160 70,869 70,804 71,790 73,044 73,131 74,257 -4.60%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 69,160 70,869 70,804 71,790 73,044 73,131 74,257 -4.60%
NOSH 44,800 44,800 42,145 42,229 42,222 42,029 42,191 4.06%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -2.23% -0.68% -1.26% -3.85% 0.89% 1.37% 1.91% -
ROE -4.57% -1.45% -1.55% -1.79% 0.52% 1.16% 1.24% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 316.81 242.51 160.52 74.23 339.32 255.80 180.07 45.48%
EPS -7.49 -2.43 -2.61 -3.05 0.90 2.02 2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.68 1.68 1.70 1.73 1.74 1.76 -4.57%
Adjusted Per Share Value based on latest NOSH - 42,229
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 316.50 242.34 160.26 74.26 339.39 254.69 179.98 45.44%
EPS -7.49 -2.43 -2.61 -3.05 0.90 2.01 2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6384 1.6789 1.6773 1.7007 1.7304 1.7325 1.7591 -4.60%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.63 0.60 0.705 0.75 0.74 0.71 0.71 -
P/RPS 0.20 0.25 0.44 1.01 0.22 0.28 0.39 -35.80%
P/EPS -8.41 -24.64 -27.01 -24.59 82.22 35.15 32.42 -
EY -11.89 -4.06 -3.70 -4.07 1.22 2.85 3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.42 0.44 0.43 0.41 0.40 -3.34%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 23/11/16 24/08/16 27/05/16 26/02/16 26/11/15 26/08/15 -
Price 0.62 0.63 0.65 0.74 0.71 0.77 0.765 -
P/RPS 0.20 0.26 0.40 1.00 0.21 0.30 0.42 -38.88%
P/EPS -8.27 -25.88 -24.90 -24.26 78.89 38.12 34.93 -
EY -12.09 -3.86 -4.02 -4.12 1.27 2.62 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.39 0.44 0.41 0.44 0.43 -7.87%

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