[SMISCOR] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -173.16%
YoY- 49.81%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 161,404 158,020 150,260 97,714 85,662 122,626 126,105 4.19%
PBT 11,956 4,176 29,414 -4,402 -8,493 1,520 -894 -
Tax -2,173 -400 -2,149 -50 -169 350 -578 24.67%
NP 9,782 3,776 27,265 -4,453 -8,662 1,870 -1,473 -
-
NP to SH 5,521 1,801 25,422 -3,758 -7,489 2,621 -3,142 -
-
Tax Rate 18.17% 9.58% 7.31% - - -23.03% - -
Total Cost 151,621 154,244 122,994 102,167 94,325 120,756 127,578 2.91%
-
Net Worth 76,325 71,677 69,990 51,017 51,860 58,184 53,125 6.21%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 76,325 71,677 69,990 51,017 51,860 58,184 53,125 6.21%
NOSH 42,169 44,800 44,800 44,800 44,800 44,800 44,800 -1.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.06% 2.39% 18.15% -4.56% -10.11% 1.53% -1.17% -
ROE 7.23% 2.51% 36.32% -7.37% -14.44% 4.51% -5.92% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 382.75 374.78 356.38 231.75 203.17 290.84 299.09 4.19%
EPS 13.09 4.27 60.29 -8.92 -17.76 6.21 -7.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.70 1.66 1.21 1.23 1.38 1.26 6.21%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 382.36 374.34 355.96 231.48 202.93 290.50 298.74 4.19%
EPS 13.08 4.27 60.23 -8.90 -17.74 6.21 -7.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8081 1.698 1.658 1.2086 1.2285 1.3784 1.2585 6.21%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.80 0.79 0.62 0.715 0.36 0.38 0.53 -
P/RPS 0.21 0.21 0.17 0.31 0.18 0.13 0.18 2.60%
P/EPS 6.11 18.49 1.03 -8.02 -2.03 6.11 -7.11 -
EY 16.37 5.41 97.25 -12.47 -49.34 16.36 -14.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.37 0.59 0.29 0.28 0.42 0.77%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 20/11/23 22/11/22 29/11/21 26/11/20 27/11/19 27/11/18 -
Price 0.78 0.84 0.68 0.625 0.49 0.355 0.49 -
P/RPS 0.20 0.22 0.19 0.27 0.24 0.12 0.16 3.78%
P/EPS 5.96 19.66 1.13 -7.01 -2.76 5.71 -6.57 -
EY 16.79 5.09 88.67 -14.26 -36.25 17.51 -15.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.41 0.52 0.40 0.26 0.39 1.63%

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