[SMISCOR] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 118.04%
YoY- 418.55%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 41,845 41,098 36,120 35,477 39,890 15,853 22,687 50.23%
PBT 844 18,764 1,266 2,031 1,132 -2,493 -1,403 -
Tax -1,223 -1,533 6 -85 -79 -38 0 -
NP -379 17,231 1,272 1,946 1,053 -2,531 -1,403 -58.11%
-
NP to SH 19 16,939 702 1,426 654 -2,131 -963 -
-
Tax Rate 144.91% 8.17% -0.47% 4.19% 6.98% - - -
Total Cost 42,224 23,867 34,848 33,531 38,837 18,384 24,090 45.22%
-
Net Worth 69,147 69,990 53,547 52,703 51,438 51,017 52,703 19.78%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 69,147 69,990 53,547 52,703 51,438 51,017 52,703 19.78%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -0.91% 41.93% 3.52% 5.49% 2.64% -15.97% -6.18% -
ROE 0.03% 24.20% 1.31% 2.71% 1.27% -4.18% -1.83% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 99.25 97.47 85.67 84.14 94.61 37.60 53.81 50.23%
EPS 0.05 40.18 1.66 3.38 1.55 -5.05 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.66 1.27 1.25 1.22 1.21 1.25 19.78%
Adjusted Per Share Value based on latest NOSH - 44,800
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 93.40 91.74 80.63 79.19 89.04 35.39 50.64 50.22%
EPS 0.04 37.81 1.57 3.18 1.46 -4.76 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5435 1.5623 1.1952 1.1764 1.1482 1.1388 1.1764 19.78%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.795 0.62 0.585 0.61 0.58 0.715 0.65 -
P/RPS 0.80 0.64 0.68 0.72 0.61 1.90 1.21 -24.04%
P/EPS 1,764.19 1.54 35.14 18.04 37.39 -14.15 -28.46 -
EY 0.06 64.80 2.85 5.54 2.67 -7.07 -3.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.37 0.46 0.49 0.48 0.59 0.52 -5.18%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 22/11/22 29/08/22 30/05/22 24/02/22 29/11/21 26/08/21 -
Price 0.875 0.68 0.64 0.65 0.605 0.625 0.745 -
P/RPS 0.88 0.70 0.75 0.77 0.64 1.66 1.38 -25.85%
P/EPS 1,941.72 1.69 38.44 19.22 39.00 -12.37 -32.62 -
EY 0.05 59.08 2.60 5.20 2.56 -8.09 -3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.41 0.50 0.52 0.50 0.52 0.60 -7.91%

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