[SMISCOR] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 587.67%
YoY- -97.9%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 38,890 42,495 41,271 40,555 36,112 41,848 41,845 -4.76%
PBT 2,464 3,906 -107 1,275 348 1,509 844 104.40%
Tax -400 -280 -1,291 -215 -85 0 -1,223 -52.56%
NP 2,064 3,626 -1,398 1,060 263 1,509 -379 -
-
NP to SH 969 2,180 -1,708 356 -73 1,068 19 1278.54%
-
Tax Rate 16.23% 7.17% - 16.86% 24.43% 0.00% 144.91% -
Total Cost 36,826 38,869 42,669 39,495 35,849 40,339 42,224 -8.72%
-
Net Worth 76,736 76,315 74,206 71,677 71,677 70,833 69,147 7.19%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 76,736 76,315 74,206 71,677 71,677 70,833 69,147 7.19%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.31% 8.53% -3.39% 2.61% 0.73% 3.61% -0.91% -
ROE 1.26% 2.86% -2.30% 0.50% -0.10% 1.51% 0.03% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 92.24 100.79 97.88 96.19 85.65 99.25 99.25 -4.77%
EPS 2.30 5.17 -4.05 0.84 -0.17 2.53 0.05 1186.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.81 1.76 1.70 1.70 1.68 1.64 7.19%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 86.81 94.85 92.12 90.52 80.61 93.41 93.40 -4.76%
EPS 2.16 4.87 -3.81 0.79 -0.16 2.38 0.04 1332.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7129 1.7035 1.6564 1.5999 1.5999 1.5811 1.5435 7.19%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.83 0.74 0.805 0.79 0.845 0.72 0.795 -
P/RPS 0.90 0.73 0.82 0.82 0.99 0.73 0.80 8.17%
P/EPS 36.11 14.31 -19.87 93.56 -488.05 28.42 1,764.19 -92.53%
EY 2.77 6.99 -5.03 1.07 -0.20 3.52 0.06 1189.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.46 0.46 0.50 0.43 0.48 -2.79%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 31/05/24 29/02/24 20/11/23 22/08/23 29/05/23 28/02/23 -
Price 0.82 0.805 0.79 0.84 0.81 0.85 0.875 -
P/RPS 0.89 0.80 0.81 0.87 0.95 0.86 0.88 0.75%
P/EPS 35.68 15.57 -19.50 99.49 -467.84 33.56 1,941.72 -93.05%
EY 2.80 6.42 -5.13 1.01 -0.21 2.98 0.05 1367.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.45 0.49 0.48 0.51 0.53 -10.34%

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