[SMISCOR] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -61.17%
YoY- 197.33%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 31,060 34,024 35,546 34,649 36,304 31,347 35,756 -8.96%
PBT -1,465 -282 -1,817 180 736 -1,313 -7 3436.50%
Tax 244 -611 -468 -24 -380 106 -191 -
NP -1,221 -893 -2,285 156 356 -1,207 -198 236.65%
-
NP to SH -958 -762 -2,133 73 188 -1,288 -469 61.05%
-
Tax Rate - - - 13.33% 51.63% - - -
Total Cost 32,281 34,917 37,831 34,493 35,948 32,554 35,954 -6.93%
-
Net Worth 61,142 61,563 69,160 70,869 70,186 71,790 73,096 -11.23%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 61,142 61,563 69,160 70,869 70,186 71,790 73,096 -11.23%
NOSH 44,800 44,800 44,800 44,800 41,777 42,229 42,252 3.98%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -3.93% -2.62% -6.43% 0.45% 0.98% -3.85% -0.55% -
ROE -1.57% -1.24% -3.08% 0.10% 0.27% -1.79% -0.64% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 73.66 80.69 84.29 82.14 86.90 74.23 84.63 -8.84%
EPS -2.27 -1.80 -5.06 0.17 0.45 -3.05 -1.11 61.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.46 1.64 1.68 1.68 1.70 1.73 -11.11%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 73.58 80.60 84.21 82.08 86.00 74.26 84.70 -8.96%
EPS -2.27 -1.81 -5.05 0.17 0.45 -3.05 -1.11 61.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4484 1.4584 1.6384 1.6789 1.6627 1.7007 1.7316 -11.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.65 0.63 0.63 0.60 0.705 0.75 0.74 -
P/RPS 0.88 0.78 0.75 0.73 0.81 1.01 0.87 0.76%
P/EPS -28.61 -34.86 -12.46 346.72 156.67 -24.59 -66.67 -43.13%
EY -3.50 -2.87 -8.03 0.29 0.64 -4.07 -1.50 76.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.38 0.36 0.42 0.44 0.43 3.08%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 24/05/17 27/02/17 23/11/16 24/08/16 27/05/16 26/02/16 -
Price 0.60 0.67 0.62 0.63 0.65 0.74 0.71 -
P/RPS 0.81 0.83 0.74 0.77 0.75 1.00 0.84 -2.39%
P/EPS -26.41 -37.08 -12.26 364.05 144.44 -24.26 -63.96 -44.57%
EY -3.79 -2.70 -8.16 0.27 0.69 -4.12 -1.56 80.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.38 0.38 0.39 0.44 0.41 0.00%

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