[SMISCOR] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -21.09%
YoY- 41.42%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 152,585 127,340 113,907 113,176 110,380 125,927 114,446 21.11%
PBT 23,193 1,936 -733 -2,170 -1,752 941 -53 -
Tax -1,691 -196 -202 -117 -108 -190 -190 328.89%
NP 21,502 1,740 -935 -2,287 -1,860 751 -243 -
-
NP to SH 19,721 651 -1,014 -2,165 -1,788 248 314 1476.05%
-
Tax Rate 7.29% 10.12% - - - 20.19% - -
Total Cost 131,083 125,600 114,842 115,463 112,240 125,176 114,689 9.30%
-
Net Worth 69,990 53,547 52,703 51,438 51,017 52,703 53,547 19.52%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 69,990 53,547 52,703 51,438 51,017 52,703 53,547 19.52%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.09% 1.37% -0.82% -2.02% -1.69% 0.60% -0.21% -
ROE 28.18% 1.22% -1.92% -4.21% -3.50% 0.47% 0.59% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 361.89 302.02 270.16 268.42 261.79 298.67 271.44 21.11%
EPS 46.77 1.54 -2.40 -5.13 -4.24 0.59 0.74 1482.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.27 1.25 1.22 1.21 1.25 1.27 19.52%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 340.59 284.24 254.26 252.63 246.38 281.09 255.46 21.11%
EPS 44.02 1.45 -2.26 -4.83 -3.99 0.55 0.70 1477.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5623 1.1952 1.1764 1.1482 1.1388 1.1764 1.1952 19.53%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.62 0.585 0.61 0.58 0.715 0.65 0.57 -
P/RPS 0.17 0.19 0.23 0.22 0.27 0.22 0.21 -13.12%
P/EPS 1.33 37.89 -25.36 -11.30 -16.86 110.51 76.54 -93.27%
EY 75.44 2.64 -3.94 -8.85 -5.93 0.90 1.31 1387.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.49 0.48 0.59 0.52 0.45 -12.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 29/08/22 30/05/22 24/02/22 29/11/21 26/08/21 28/05/21 -
Price 0.68 0.64 0.65 0.605 0.625 0.745 0.625 -
P/RPS 0.19 0.21 0.24 0.23 0.24 0.25 0.23 -11.94%
P/EPS 1.45 41.45 -27.03 -11.78 -14.74 126.66 83.92 -93.30%
EY 68.78 2.41 -3.70 -8.49 -6.79 0.79 1.19 1391.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.52 0.50 0.52 0.60 0.49 -11.19%

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