[SMISCOR] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 37.76%
YoY- -220.97%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 122,626 126,105 134,444 136,400 143,348 147,970 129,962 -0.96%
PBT 1,520 -894 -5,362 -529 3,472 6,234 10,286 -27.27%
Tax 350 -578 186 -397 -1,504 -2,289 -3,753 -
NP 1,870 -1,473 -5,176 -926 1,968 3,945 6,533 -18.81%
-
NP to SH 2,621 -3,142 -3,993 -1,369 1,132 2,773 5,562 -11.78%
-
Tax Rate -23.03% - - - 43.32% 36.72% 36.49% -
Total Cost 120,756 127,578 139,620 137,326 141,380 144,025 123,429 -0.36%
-
Net Worth 58,184 53,125 59,875 70,869 73,131 72,567 71,785 -3.43%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 58,184 53,125 59,875 70,869 73,131 72,567 71,785 -3.43%
NOSH 44,800 44,800 44,800 44,800 42,029 42,190 42,226 0.99%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.53% -1.17% -3.85% -0.68% 1.37% 2.67% 5.03% -
ROE 4.51% -5.92% -6.67% -1.93% 1.55% 3.82% 7.75% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 290.84 299.09 318.84 323.35 341.06 350.72 307.77 -0.93%
EPS 6.21 -7.45 -9.47 -3.24 2.69 6.57 13.17 -11.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.26 1.42 1.68 1.74 1.72 1.70 -3.41%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 273.72 281.49 300.10 304.46 319.97 330.29 290.10 -0.96%
EPS 5.85 -7.01 -8.91 -3.06 2.53 6.19 12.42 -11.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2988 1.1858 1.3365 1.5819 1.6324 1.6198 1.6024 -3.43%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.38 0.53 0.57 0.60 0.71 0.87 0.605 -
P/RPS 0.13 0.18 0.18 0.19 0.21 0.25 0.20 -6.92%
P/EPS 6.11 -7.11 -6.02 -18.48 26.36 13.24 4.59 4.88%
EY 16.36 -14.06 -16.61 -5.41 3.79 7.56 21.77 -4.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.42 0.40 0.36 0.41 0.51 0.36 -4.10%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 27/11/18 22/11/17 23/11/16 26/11/15 20/11/14 19/11/13 -
Price 0.355 0.49 0.575 0.63 0.77 0.755 0.63 -
P/RPS 0.12 0.16 0.18 0.19 0.23 0.22 0.20 -8.15%
P/EPS 5.71 -6.57 -6.07 -19.41 28.59 11.49 4.78 3.00%
EY 17.51 -15.21 -16.47 -5.15 3.50 8.71 20.91 -2.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.39 0.40 0.38 0.44 0.44 0.37 -5.70%

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