[SMISCOR] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -54.03%
YoY- -49.84%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 123,990 134,940 135,302 151,950 148,006 126,262 118,504 0.75%
PBT -1,386 -4,766 -1,154 4,486 7,866 10,018 7,470 -
Tax -566 538 -548 -1,582 -2,498 -3,706 -2,722 -23.02%
NP -1,952 -4,228 -1,702 2,904 5,368 6,312 4,748 -
-
NP to SH -3,444 -3,440 -2,200 1,848 3,684 5,234 4,526 -
-
Tax Rate - - - 35.27% 31.76% 36.99% 36.44% -
Total Cost 125,942 139,168 137,004 149,046 142,638 119,950 113,756 1.70%
-
Net Worth 59,449 61,142 70,804 74,257 72,499 70,068 70,085 -2.70%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 59,449 61,142 70,804 74,257 72,499 70,068 70,085 -2.70%
NOSH 44,800 44,800 42,145 42,191 42,151 42,209 42,220 0.99%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -1.57% -3.13% -1.26% 1.91% 3.63% 5.00% 4.01% -
ROE -5.79% -5.63% -3.11% 2.49% 5.08% 7.47% 6.46% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 294.07 320.01 321.03 360.14 351.13 299.13 280.68 0.77%
EPS -8.16 -8.16 -5.22 4.38 8.74 12.40 10.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.45 1.68 1.76 1.72 1.66 1.66 -2.68%
Adjusted Per Share Value based on latest NOSH - 42,631
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 276.76 301.21 302.01 339.17 330.37 281.83 264.52 0.75%
EPS -7.69 -7.68 -4.91 4.13 8.22 11.68 10.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.327 1.3648 1.5805 1.6575 1.6183 1.564 1.5644 -2.70%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.475 0.65 0.705 0.71 0.795 0.55 0.41 -
P/RPS 0.16 0.20 0.22 0.20 0.23 0.18 0.15 1.08%
P/EPS -5.82 -7.97 -13.51 16.21 9.10 4.44 3.82 -
EY -17.20 -12.55 -7.40 6.17 10.99 22.55 26.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.42 0.40 0.46 0.33 0.25 5.25%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 25/08/17 24/08/16 26/08/15 27/08/14 14/08/13 29/08/12 -
Price 0.52 0.60 0.65 0.765 0.86 0.47 0.45 -
P/RPS 0.18 0.19 0.20 0.21 0.24 0.16 0.16 1.98%
P/EPS -6.37 -7.35 -12.45 17.47 9.84 3.79 4.20 -
EY -15.71 -13.60 -8.03 5.73 10.16 26.38 23.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.39 0.43 0.50 0.28 0.27 5.38%

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