[SMISCOR] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -25.39%
YoY- 409.3%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 162,770 155,920 143,194 114,866 65,694 121,272 123,990 4.63%
PBT 12,740 3,714 6,594 -1,618 -13,140 2,584 -1,386 -
Tax -1,360 -170 -158 0 -14 -8 -566 15.71%
NP 11,380 3,544 6,436 -1,618 -13,154 2,576 -1,952 -
-
NP to SH 6,298 1,990 4,256 -1,376 -11,044 3,918 -3,444 -
-
Tax Rate 10.68% 4.58% 2.40% - - 0.31% - -
Total Cost 151,390 152,376 136,758 116,484 78,848 118,696 125,942 3.11%
-
Net Worth 76,736 71,677 53,547 52,703 53,125 58,184 59,449 4.34%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 76,736 71,677 53,547 52,703 53,125 58,184 59,449 4.34%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.99% 2.27% 4.49% -1.41% -20.02% 2.12% -1.57% -
ROE 8.21% 2.78% 7.95% -2.61% -20.79% 6.73% -5.79% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 386.05 369.80 339.62 272.43 155.81 287.63 294.07 4.63%
EPS 14.94 4.72 10.10 -3.26 -26.20 9.30 -8.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.70 1.27 1.25 1.26 1.38 1.41 4.34%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 385.59 369.37 339.22 272.11 155.63 287.29 293.73 4.63%
EPS 14.92 4.71 10.08 -3.26 -26.16 9.28 -8.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8179 1.698 1.2685 1.2485 1.2585 1.3784 1.4083 4.34%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.83 0.845 0.585 0.65 0.38 0.44 0.475 -
P/RPS 0.21 0.23 0.17 0.24 0.24 0.15 0.16 4.63%
P/EPS 5.56 17.90 5.80 -19.92 -1.45 4.73 -5.82 -
EY 18.00 5.59 17.25 -5.02 -68.93 21.12 -17.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.46 0.52 0.30 0.32 0.34 5.16%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 22/08/23 29/08/22 26/08/21 25/08/20 28/08/19 15/08/18 -
Price 0.82 0.81 0.64 0.745 0.33 0.43 0.52 -
P/RPS 0.21 0.22 0.19 0.27 0.21 0.15 0.18 2.60%
P/EPS 5.49 17.16 6.34 -22.83 -1.26 4.63 -6.37 -
EY 18.22 5.83 15.77 -4.38 -79.37 21.61 -15.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.50 0.60 0.26 0.31 0.37 3.31%

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