[SMISCOR] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -820.97%
YoY- 69.08%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 127,340 113,907 113,176 110,380 125,927 114,446 101,341 16.49%
PBT 1,936 -733 -2,170 -1,752 941 -53 -4,820 -
Tax -196 -202 -117 -108 -190 -190 -197 -0.33%
NP 1,740 -935 -2,287 -1,860 751 -243 -5,017 -
-
NP to SH 651 -1,014 -2,165 -1,788 248 314 -3,696 -
-
Tax Rate 10.12% - - - 20.19% - - -
Total Cost 125,600 114,842 115,463 112,240 125,176 114,689 106,358 11.75%
-
Net Worth 53,547 52,703 51,438 51,017 52,703 53,547 53,125 0.53%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 53,547 52,703 51,438 51,017 52,703 53,547 53,125 0.53%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.37% -0.82% -2.02% -1.69% 0.60% -0.21% -4.95% -
ROE 1.22% -1.92% -4.21% -3.50% 0.47% 0.59% -6.96% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 302.02 270.16 268.42 261.79 298.67 271.44 240.36 16.49%
EPS 1.54 -2.40 -5.13 -4.24 0.59 0.74 -8.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.25 1.22 1.21 1.25 1.27 1.26 0.52%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 301.66 269.84 268.11 261.48 298.31 271.12 240.07 16.49%
EPS 1.54 -2.40 -5.13 -4.24 0.59 0.74 -8.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2685 1.2485 1.2186 1.2086 1.2485 1.2685 1.2585 0.53%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.585 0.61 0.58 0.715 0.65 0.57 0.49 -
P/RPS 0.19 0.23 0.22 0.27 0.22 0.21 0.20 -3.37%
P/EPS 37.89 -25.36 -11.30 -16.86 110.51 76.54 -5.59 -
EY 2.64 -3.94 -8.85 -5.93 0.90 1.31 -17.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.48 0.59 0.52 0.45 0.39 11.66%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 24/02/22 29/11/21 26/08/21 28/05/21 23/02/21 -
Price 0.64 0.65 0.605 0.625 0.745 0.625 0.61 -
P/RPS 0.21 0.24 0.23 0.24 0.25 0.23 0.25 -11.00%
P/EPS 41.45 -27.03 -11.78 -14.74 126.66 83.92 -6.96 -
EY 2.41 -3.70 -8.49 -6.79 0.79 1.19 -14.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.50 0.52 0.60 0.49 0.48 2.76%

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