[SMISCOR] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 16.65%
YoY- -46.25%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 132,437 138,311 139,597 140,523 137,846 138,056 134,943 -1.23%
PBT -3,941 -6,366 -4,547 -1,183 -2,214 -404 -223 574.93%
Tax -1,229 227 332 -1,483 -766 -379 -692 46.50%
NP -5,170 -6,139 -4,215 -2,666 -2,980 -783 -915 216.23%
-
NP to SH -4,831 -4,955 -3,607 -2,634 -3,160 -1,384 -1,532 114.59%
-
Tax Rate - - - - - - - -
Total Cost 137,607 144,450 143,812 143,189 140,826 138,839 135,858 0.85%
-
Net Worth 58,606 59,875 61,142 61,563 69,160 70,869 70,186 -11.29%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 58,606 59,875 61,142 61,563 69,160 70,869 70,186 -11.29%
NOSH 44,800 44,800 44,800 42,167 42,171 42,184 41,777 4.75%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -3.90% -4.44% -3.02% -1.90% -2.16% -0.57% -0.68% -
ROE -8.24% -8.28% -5.90% -4.28% -4.57% -1.95% -2.18% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 314.11 328.02 331.06 333.25 326.87 327.27 323.00 -1.83%
EPS -11.46 -11.75 -8.55 -6.25 -7.49 -3.28 -3.67 113.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.42 1.45 1.46 1.64 1.68 1.68 -11.83%
Adjusted Per Share Value based on latest NOSH - 44,800
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 295.62 308.73 311.60 313.67 307.69 308.16 301.21 -1.23%
EPS -10.78 -11.06 -8.05 -5.88 -7.05 -3.09 -3.42 114.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3082 1.3365 1.3648 1.3742 1.5438 1.5819 1.5667 -11.29%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.51 0.57 0.65 0.63 0.63 0.60 0.705 -
P/RPS 0.16 0.17 0.20 0.19 0.19 0.18 0.22 -19.08%
P/EPS -4.45 -4.85 -7.60 -10.09 -8.41 -18.29 -19.23 -62.20%
EY -22.47 -20.62 -13.16 -9.92 -11.89 -5.47 -5.20 164.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.45 0.43 0.38 0.36 0.42 -8.08%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 22/11/17 25/08/17 24/05/17 27/02/17 23/11/16 24/08/16 -
Price 0.495 0.575 0.60 0.67 0.62 0.63 0.65 -
P/RPS 0.16 0.18 0.18 0.20 0.19 0.19 0.20 -13.78%
P/EPS -4.32 -4.89 -7.01 -10.73 -8.27 -19.20 -17.73 -60.88%
EY -23.15 -20.44 -14.26 -9.32 -12.09 -5.21 -5.64 155.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.41 0.46 0.38 0.38 0.39 -5.18%

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