[SMISCOR] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 8.75%
YoY- 21.3%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 97,714 85,662 122,626 126,105 134,444 136,400 143,348 -6.18%
PBT -4,402 -8,493 1,520 -894 -5,362 -529 3,472 -
Tax -50 -169 350 -578 186 -397 -1,504 -43.26%
NP -4,453 -8,662 1,870 -1,473 -5,176 -926 1,968 -
-
NP to SH -3,758 -7,489 2,621 -3,142 -3,993 -1,369 1,132 -
-
Tax Rate - - -23.03% - - - 43.32% -
Total Cost 102,167 94,325 120,756 127,578 139,620 137,326 141,380 -5.26%
-
Net Worth 51,017 51,860 58,184 53,125 59,875 70,869 73,131 -5.81%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 51,017 51,860 58,184 53,125 59,875 70,869 73,131 -5.81%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 42,029 1.06%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -4.56% -10.11% 1.53% -1.17% -3.85% -0.68% 1.37% -
ROE -7.37% -14.44% 4.51% -5.92% -6.67% -1.93% 1.55% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 231.75 203.17 290.84 299.09 318.84 323.35 341.06 -6.23%
EPS -8.92 -17.76 6.21 -7.45 -9.47 -3.24 2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.38 1.26 1.42 1.68 1.74 -5.86%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 231.48 202.93 290.50 298.74 318.49 323.13 339.58 -6.18%
EPS -8.90 -17.74 6.21 -7.44 -9.46 -3.24 2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2086 1.2285 1.3784 1.2585 1.4184 1.6789 1.7325 -5.82%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.715 0.36 0.38 0.53 0.57 0.60 0.71 -
P/RPS 0.31 0.18 0.13 0.18 0.18 0.19 0.21 6.70%
P/EPS -8.02 -2.03 6.11 -7.11 -6.02 -18.48 26.36 -
EY -12.47 -49.34 16.36 -14.06 -16.61 -5.41 3.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.29 0.28 0.42 0.40 0.36 0.41 6.24%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 26/11/20 27/11/19 27/11/18 22/11/17 23/11/16 26/11/15 -
Price 0.625 0.49 0.355 0.49 0.575 0.63 0.77 -
P/RPS 0.27 0.24 0.12 0.16 0.18 0.19 0.23 2.70%
P/EPS -7.01 -2.76 5.71 -6.57 -6.07 -19.41 28.59 -
EY -14.26 -36.25 17.51 -15.21 -16.47 -5.15 3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.40 0.26 0.39 0.40 0.38 0.44 2.82%

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