[SMISCOR] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -15171.43%
YoY- 60.43%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 31,400 11,206 21,641 33,768 31,334 29,676 30,960 0.94%
PBT 200 -2,397 -4,173 286 -152 -2,800 4,092 -86.55%
Tax -120 0 -7 -624 267 51 -55 67.98%
NP 80 -2,397 -4,180 -338 115 -2,749 4,037 -92.62%
-
NP to SH -95 -897 -3,735 -1,055 7 -1,858 3,817 -
-
Tax Rate 60.00% - - 218.18% - - 1.34% -
Total Cost 31,320 13,603 25,821 34,106 31,219 32,425 26,923 10.58%
-
Net Worth 51,860 53,125 53,968 57,763 58,184 58,184 60,293 -9.53%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 51,860 53,125 53,968 57,763 58,184 58,184 60,293 -9.53%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.25% -21.39% -19.32% -1.00% 0.37% -9.26% 13.04% -
ROE -0.18% -1.69% -6.92% -1.83% 0.01% -3.19% 6.33% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 74.47 26.58 51.33 80.09 74.32 70.38 73.43 0.93%
EPS -0.23 -2.13 -8.86 -2.50 0.02 -4.41 9.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.26 1.28 1.37 1.38 1.38 1.43 -9.53%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 70.09 25.01 48.31 75.38 69.94 66.24 69.11 0.94%
EPS -0.21 -2.00 -8.34 -2.35 0.02 -4.15 8.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1576 1.1858 1.2047 1.2894 1.2988 1.2988 1.3458 -9.53%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.36 0.38 0.40 0.36 0.38 0.44 0.48 -
P/RPS 0.48 1.43 0.78 0.45 0.51 0.63 0.65 -18.25%
P/EPS -159.78 -17.86 -4.52 -14.39 2,288.85 -9.98 5.30 -
EY -0.63 -5.60 -22.15 -6.95 0.04 -10.02 18.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.31 0.26 0.28 0.32 0.34 -10.03%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 25/08/20 16/06/20 24/02/20 27/11/19 28/08/19 21/05/19 -
Price 0.49 0.33 0.325 0.35 0.355 0.43 0.42 -
P/RPS 0.66 1.24 0.63 0.44 0.48 0.61 0.57 10.23%
P/EPS -217.47 -15.51 -3.67 -13.99 2,138.27 -9.76 4.64 -
EY -0.46 -6.45 -27.26 -7.15 0.05 -10.25 21.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.25 0.26 0.26 0.31 0.29 23.83%

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