[SMISCOR] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 243.17%
YoY- 440.5%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 33,768 31,334 29,676 30,960 33,349 32,584 29,618 9.10%
PBT 286 -152 -2,800 4,092 -1,599 722 -207 -
Tax -624 267 51 -55 -1,262 -151 -27 706.73%
NP -338 115 -2,749 4,037 -2,861 571 -234 27.69%
-
NP to SH -1,055 7 -1,858 3,817 -2,666 65 -601 45.36%
-
Tax Rate 218.18% - - 1.34% - 20.91% - -
Total Cost 34,106 31,219 32,425 26,923 36,210 32,013 29,852 9.26%
-
Net Worth 57,763 58,184 58,184 60,293 51,438 53,125 59,449 -1.89%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 57,763 58,184 58,184 60,293 51,438 53,125 59,449 -1.89%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.00% 0.37% -9.26% 13.04% -8.58% 1.75% -0.79% -
ROE -1.83% 0.01% -3.19% 6.33% -5.18% 0.12% -1.01% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 80.09 74.32 70.38 73.43 79.10 77.28 70.25 9.10%
EPS -2.50 0.02 -4.41 9.05 -6.32 0.15 -1.43 44.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.38 1.43 1.22 1.26 1.41 -1.89%
Adjusted Per Share Value based on latest NOSH - 44,800
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 79.99 74.23 70.30 73.34 79.00 77.19 70.16 9.10%
EPS -2.50 0.02 -4.40 9.04 -6.32 0.15 -1.42 45.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3684 1.3784 1.3784 1.4283 1.2186 1.2585 1.4083 -1.89%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.36 0.38 0.44 0.48 0.52 0.53 0.475 -
P/RPS 0.45 0.51 0.63 0.65 0.66 0.69 0.68 -24.00%
P/EPS -14.39 2,288.85 -9.98 5.30 -8.22 343.79 -33.32 -42.77%
EY -6.95 0.04 -10.02 18.86 -12.16 0.29 -3.00 74.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.32 0.34 0.43 0.42 0.34 -16.33%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 27/11/19 28/08/19 21/05/19 27/02/19 27/11/18 15/08/18 -
Price 0.35 0.355 0.43 0.42 0.48 0.49 0.52 -
P/RPS 0.44 0.48 0.61 0.57 0.61 0.63 0.74 -29.22%
P/EPS -13.99 2,138.27 -9.76 4.64 -7.59 317.84 -36.48 -47.12%
EY -7.15 0.05 -10.25 21.55 -13.17 0.31 -2.74 89.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.31 0.29 0.39 0.39 0.37 -20.90%

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