[SMISCOR] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -53.42%
YoY- -53.24%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 155,920 143,194 114,866 65,694 121,272 123,990 134,940 2.43%
PBT 3,714 6,594 -1,618 -13,140 2,584 -1,386 -4,766 -
Tax -170 -158 0 -14 -8 -566 538 -
NP 3,544 6,436 -1,618 -13,154 2,576 -1,952 -4,228 -
-
NP to SH 1,990 4,256 -1,376 -11,044 3,918 -3,444 -3,440 -
-
Tax Rate 4.58% 2.40% - - 0.31% - - -
Total Cost 152,376 136,758 116,484 78,848 118,696 125,942 139,168 1.52%
-
Net Worth 71,677 53,547 52,703 53,125 58,184 59,449 61,142 2.68%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 71,677 53,547 52,703 53,125 58,184 59,449 61,142 2.68%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.27% 4.49% -1.41% -20.02% 2.12% -1.57% -3.13% -
ROE 2.78% 7.95% -2.61% -20.79% 6.73% -5.79% -5.63% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 369.80 339.62 272.43 155.81 287.63 294.07 320.01 2.43%
EPS 4.72 10.10 -3.26 -26.20 9.30 -8.16 -8.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.27 1.25 1.26 1.38 1.41 1.45 2.68%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 348.04 319.63 256.40 146.64 270.70 276.76 301.21 2.43%
EPS 4.44 9.50 -3.07 -24.65 8.75 -7.69 -7.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5999 1.1952 1.1764 1.1858 1.2988 1.327 1.3648 2.68%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.845 0.585 0.65 0.38 0.44 0.475 0.65 -
P/RPS 0.23 0.17 0.24 0.24 0.15 0.16 0.20 2.35%
P/EPS 17.90 5.80 -19.92 -1.45 4.73 -5.82 -7.97 -
EY 5.59 17.25 -5.02 -68.93 21.12 -17.20 -12.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.52 0.30 0.32 0.34 0.45 1.77%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 29/08/22 26/08/21 25/08/20 28/08/19 15/08/18 25/08/17 -
Price 0.81 0.64 0.745 0.33 0.43 0.52 0.60 -
P/RPS 0.22 0.19 0.27 0.21 0.15 0.18 0.19 2.47%
P/EPS 17.16 6.34 -22.83 -1.26 4.63 -6.37 -7.35 -
EY 5.83 15.77 -4.38 -79.37 21.61 -15.71 -13.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.60 0.26 0.31 0.37 0.41 2.66%

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