[SMISCOR] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -99.89%
YoY- -97.09%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 40,555 36,112 41,848 41,845 41,098 36,120 35,477 9.31%
PBT 1,275 348 1,509 844 18,764 1,266 2,031 -26.66%
Tax -215 -85 0 -1,223 -1,533 6 -85 85.53%
NP 1,060 263 1,509 -379 17,231 1,272 1,946 -33.27%
-
NP to SH 356 -73 1,068 19 16,939 702 1,426 -60.31%
-
Tax Rate 16.86% 24.43% 0.00% 144.91% 8.17% -0.47% 4.19% -
Total Cost 39,495 35,849 40,339 42,224 23,867 34,848 33,531 11.52%
-
Net Worth 71,677 71,677 70,833 69,147 69,990 53,547 52,703 22.72%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 71,677 71,677 70,833 69,147 69,990 53,547 52,703 22.72%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.61% 0.73% 3.61% -0.91% 41.93% 3.52% 5.49% -
ROE 0.50% -0.10% 1.51% 0.03% 24.20% 1.31% 2.71% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 96.19 85.65 99.25 99.25 97.47 85.67 84.14 9.32%
EPS 0.84 -0.17 2.53 0.05 40.18 1.66 3.38 -60.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.70 1.68 1.64 1.66 1.27 1.25 22.72%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 90.52 80.61 93.41 93.40 91.74 80.63 79.19 9.31%
EPS 0.79 -0.16 2.38 0.04 37.81 1.57 3.18 -60.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5999 1.5999 1.5811 1.5435 1.5623 1.1952 1.1764 22.72%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.79 0.845 0.72 0.795 0.62 0.585 0.61 -
P/RPS 0.82 0.99 0.73 0.80 0.64 0.68 0.72 9.04%
P/EPS 93.56 -488.05 28.42 1,764.19 1.54 35.14 18.04 199.31%
EY 1.07 -0.20 3.52 0.06 64.80 2.85 5.54 -66.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.43 0.48 0.37 0.46 0.49 -4.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 22/08/23 29/05/23 28/02/23 22/11/22 29/08/22 30/05/22 -
Price 0.84 0.81 0.85 0.875 0.68 0.64 0.65 -
P/RPS 0.87 0.95 0.86 0.88 0.70 0.75 0.77 8.47%
P/EPS 99.49 -467.84 33.56 1,941.72 1.69 38.44 19.22 198.93%
EY 1.01 -0.21 2.98 0.05 59.08 2.60 5.20 -66.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.51 0.53 0.41 0.50 0.52 -3.88%

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