[SMISCOR] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -73.33%
YoY- 107.36%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 39,890 15,853 22,687 34,746 37,094 31,400 11,206 132.59%
PBT 1,132 -2,493 -1,403 594 1,550 200 -2,397 -
Tax -79 -38 0 0 -70 -120 0 -
NP 1,053 -2,531 -1,403 594 1,480 80 -2,397 -
-
NP to SH 654 -2,131 -963 275 1,031 -95 -897 -
-
Tax Rate 6.98% - - 0.00% 4.52% 60.00% - -
Total Cost 38,837 18,384 24,090 34,152 35,614 31,320 13,603 100.86%
-
Net Worth 51,438 51,017 52,703 53,547 53,125 51,860 53,125 -2.12%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 51,438 51,017 52,703 53,547 53,125 51,860 53,125 -2.12%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.64% -15.97% -6.18% 1.71% 3.99% 0.25% -21.39% -
ROE 1.27% -4.18% -1.83% 0.51% 1.94% -0.18% -1.69% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 94.61 37.60 53.81 82.41 87.98 74.47 26.58 132.58%
EPS 1.55 -5.05 -2.28 0.65 2.45 -0.23 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.25 1.27 1.26 1.23 1.26 -2.12%
Adjusted Per Share Value based on latest NOSH - 44,800
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 94.50 37.55 53.74 82.31 87.87 74.39 26.55 132.58%
EPS 1.55 -5.05 -2.28 0.65 2.44 -0.23 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2186 1.2086 1.2485 1.2685 1.2585 1.2285 1.2585 -2.11%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.58 0.715 0.65 0.57 0.49 0.36 0.38 -
P/RPS 0.61 1.90 1.21 0.69 0.56 0.48 1.43 -43.24%
P/EPS 37.39 -14.15 -28.46 87.39 20.04 -159.78 -17.86 -
EY 2.67 -7.07 -3.51 1.14 4.99 -0.63 -5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.52 0.45 0.39 0.29 0.30 36.68%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 29/11/21 26/08/21 28/05/21 23/02/21 26/11/20 25/08/20 -
Price 0.605 0.625 0.745 0.625 0.61 0.49 0.33 -
P/RPS 0.64 1.66 1.38 0.76 0.69 0.66 1.24 -35.57%
P/EPS 39.00 -12.37 -32.62 95.83 24.95 -217.47 -15.51 -
EY 2.56 -8.09 -3.07 1.04 4.01 -0.46 -6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.60 0.49 0.48 0.40 0.26 54.45%

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