[SMILE] YoY Annualized Quarter Result on 31-Dec-2022

Stock
[SMILE] SMILE-LINK HEALTHCARE GLOBAL BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022
Profit Trend
QoQ- -61.72%
YoY- 238.42%
Quarter Report
Latest QR
Upcoming QR
SMILE's Result
SMILE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
Revenue 49,657 38,560 34,246 34,510 30,046 30,941 21,674 23.01%
PBT -3,790 219 2,428 1,615 -252 -599 782 -
Tax -245 -68 -156 -526 -138 -159 -118 20.02%
NP -4,035 150 2,272 1,089 -390 -758 664 -
-
NP to SH -4,111 99 2,174 1,052 -360 -760 708 -
-
Tax Rate - 31.05% 6.43% 32.57% - - 15.09% -
Total Cost 53,692 38,409 31,974 33,421 30,436 31,699 21,010 26.41%
-
Net Worth 29,487 33,334 34,336 33,957 34,030 33,479 35,457 -4.50%
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
Div - - - - - 500 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
Net Worth 29,487 33,334 34,336 33,957 34,030 33,479 35,457 -4.50%
NOSH 252,244 250,444 250,444 250,424 250,405 250,405 1,001,620 -29.14%
Ratio Analysis
30/06/24 31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
NP Margin -8.13% 0.39% 6.63% 3.16% -1.30% -2.45% 3.06% -
ROE -13.94% 0.30% 6.33% 3.10% -1.06% -2.27% 2.00% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
RPS 19.69 15.40 13.67 13.78 12.00 12.36 2.16 73.69%
EPS -1.63 0.04 0.86 0.42 -0.14 -0.30 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.1169 0.1331 0.1371 0.1356 0.1359 0.1337 0.0354 34.77%
Adjusted Per Share Value based on latest NOSH - 250,424
30/06/24 31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
RPS 19.69 15.29 13.58 13.68 11.91 12.27 8.59 23.02%
EPS -1.63 0.04 0.86 0.42 -0.14 -0.30 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.1169 0.1322 0.1361 0.1346 0.1349 0.1327 0.1406 -4.50%
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/21 31/12/21 30/06/20 -
Price 0.16 0.17 0.19 0.19 0.255 0.20 0.07 -
P/RPS 0.81 1.10 1.39 1.38 2.13 1.62 3.23 -29.21%
P/EPS -9.82 428.88 21.89 45.23 -177.37 -65.90 99.03 -
EY -10.19 0.23 4.57 2.21 -0.56 -1.52 1.01 -
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 1.37 1.28 1.39 1.40 1.88 1.50 1.98 -8.79%
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
Date 02/09/24 27/02/24 25/08/23 27/02/23 23/09/21 28/02/22 25/08/20 -
Price 0.155 0.165 0.19 0.19 0.21 0.215 0.05 -
P/RPS 0.79 1.07 1.39 1.38 1.75 1.74 2.31 -23.51%
P/EPS -9.51 416.26 21.89 45.23 -146.07 -70.84 70.74 -
EY -10.51 0.24 4.57 2.21 -0.68 -1.41 1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 1.33 1.24 1.39 1.40 1.55 1.61 1.41 -1.44%

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