[SMISCOR] QoQ Quarter Result on 31-Dec-2020 [#4]

Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 1185.26%
YoY- 197.73%
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 15,853 22,687 34,746 37,094 31,400 11,206 21,641 -18.72%
PBT -2,493 -1,403 594 1,550 200 -2,397 -4,173 -29.04%
Tax -38 0 0 -70 -120 0 -7 208.56%
NP -2,531 -1,403 594 1,480 80 -2,397 -4,180 -28.40%
-
NP to SH -2,131 -963 275 1,031 -95 -897 -3,735 -31.18%
-
Tax Rate - - 0.00% 4.52% 60.00% - - -
Total Cost 18,384 24,090 34,152 35,614 31,320 13,603 25,821 -20.24%
-
Net Worth 51,017 52,703 53,547 53,125 51,860 53,125 53,968 -3.67%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 51,017 52,703 53,547 53,125 51,860 53,125 53,968 -3.67%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -15.97% -6.18% 1.71% 3.99% 0.25% -21.39% -19.32% -
ROE -4.18% -1.83% 0.51% 1.94% -0.18% -1.69% -6.92% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 37.60 53.81 82.41 87.98 74.47 26.58 51.33 -18.72%
EPS -5.05 -2.28 0.65 2.45 -0.23 -2.13 -8.86 -31.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.25 1.27 1.26 1.23 1.26 1.28 -3.67%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 35.39 50.64 77.56 82.80 70.09 25.01 48.31 -18.72%
EPS -4.76 -2.15 0.61 2.30 -0.21 -2.00 -8.34 -31.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1388 1.1764 1.1952 1.1858 1.1576 1.1858 1.2047 -3.67%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.715 0.65 0.57 0.49 0.36 0.38 0.40 -
P/RPS 1.90 1.21 0.69 0.56 0.48 1.43 0.78 80.94%
P/EPS -14.15 -28.46 87.39 20.04 -159.78 -17.86 -4.52 113.85%
EY -7.07 -3.51 1.14 4.99 -0.63 -5.60 -22.15 -53.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.45 0.39 0.29 0.30 0.31 53.51%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 26/08/21 28/05/21 23/02/21 26/11/20 25/08/20 16/06/20 -
Price 0.625 0.745 0.625 0.61 0.49 0.33 0.325 -
P/RPS 1.66 1.38 0.76 0.69 0.66 1.24 0.63 90.65%
P/EPS -12.37 -32.62 95.83 24.95 -217.47 -15.51 -3.67 124.63%
EY -8.09 -3.07 1.04 4.01 -0.46 -6.45 -27.26 -55.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.49 0.48 0.40 0.26 0.25 62.87%

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