[SMISCOR] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 2.5%
YoY- -52.88%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 126,183 126,962 128,404 132,437 138,311 139,597 140,523 -6.91%
PBT 110 -2,251 -3,509 -3,941 -6,366 -4,547 -1,183 -
Tax -1,803 -1,781 -1,510 -1,229 227 332 -1,483 13.89%
NP -1,693 -4,032 -5,019 -5,170 -6,139 -4,215 -2,666 -26.09%
-
NP to SH -3,493 -4,833 -5,190 -4,831 -4,955 -3,607 -2,634 20.68%
-
Tax Rate 1,639.09% - - - - - - -
Total Cost 127,876 130,994 133,423 137,607 144,450 143,812 143,189 -7.25%
-
Net Worth 53,125 59,449 59,871 58,606 59,875 61,142 61,563 -9.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 53,125 59,449 59,871 58,606 59,875 61,142 61,563 -9.35%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 42,167 4.11%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -1.34% -3.18% -3.91% -3.90% -4.44% -3.02% -1.90% -
ROE -6.58% -8.13% -8.67% -8.24% -8.28% -5.90% -4.28% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 299.27 301.12 304.54 314.11 328.02 331.06 333.25 -6.91%
EPS -8.28 -11.46 -12.31 -11.46 -11.75 -8.55 -6.25 20.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.41 1.42 1.39 1.42 1.45 1.46 -9.34%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 281.66 283.40 286.62 295.62 308.73 311.60 313.67 -6.91%
EPS -7.80 -10.79 -11.58 -10.78 -11.06 -8.05 -5.88 20.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1858 1.327 1.3364 1.3082 1.3365 1.3648 1.3742 -9.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.53 0.475 0.45 0.51 0.57 0.65 0.63 -
P/RPS 0.18 0.16 0.15 0.16 0.17 0.20 0.19 -3.53%
P/EPS -6.40 -4.14 -3.66 -4.45 -4.85 -7.60 -10.09 -26.15%
EY -15.63 -24.13 -27.35 -22.47 -20.62 -13.16 -9.92 35.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.34 0.32 0.37 0.40 0.45 0.43 -1.55%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 15/08/18 23/05/18 22/02/18 22/11/17 25/08/17 24/05/17 -
Price 0.49 0.52 0.54 0.495 0.575 0.60 0.67 -
P/RPS 0.16 0.17 0.18 0.16 0.18 0.18 0.20 -13.81%
P/EPS -5.91 -4.54 -4.39 -4.32 -4.89 -7.01 -10.73 -32.78%
EY -16.91 -22.04 -22.80 -23.15 -20.44 -14.26 -9.32 48.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.38 0.36 0.40 0.41 0.46 -10.41%

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