[SMISCOR] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -130.77%
YoY- -931.58%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 125,738 127,928 124,676 133,604 143,267 146,743 132,961 -0.92%
PBT 1,426 -2,270 -3,111 435 2,597 5,765 8,014 -24.99%
Tax -361 -1,696 -2,059 -3,415 -1,319 -2,702 -3,060 -29.95%
NP 1,065 -3,966 -5,170 -2,980 1,278 3,063 4,954 -22.59%
-
NP to SH 911 -5,023 -4,831 -3,160 380 2,526 4,217 -22.52%
-
Tax Rate 25.32% - - 785.06% 50.79% 46.87% 38.18% -
Total Cost 124,673 131,894 129,846 136,584 141,989 143,680 128,007 -0.43%
-
Net Worth 57,763 51,438 58,606 69,160 73,044 73,470 71,733 -3.54%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - 1,055 - -
Div Payout % - - - - - 41.79% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 57,763 51,438 58,606 69,160 73,044 73,470 71,733 -3.54%
NOSH 44,800 44,800 44,800 44,800 42,222 42,224 42,196 1.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 0.85% -3.10% -4.15% -2.23% 0.89% 2.09% 3.73% -
ROE 1.58% -9.76% -8.24% -4.57% 0.52% 3.44% 5.88% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 298.22 303.41 295.70 316.81 339.32 347.53 315.10 -0.91%
EPS 2.16 -11.91 -11.52 -7.49 0.90 5.99 9.99 -22.51%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.37 1.22 1.39 1.64 1.73 1.74 1.70 -3.53%
Adjusted Per Share Value based on latest NOSH - 44,800
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 280.67 285.55 278.29 298.22 319.79 327.55 296.79 -0.92%
EPS 2.03 -11.21 -10.78 -7.05 0.85 5.64 9.41 -22.54%
DPS 0.00 0.00 0.00 0.00 0.00 2.36 0.00 -
NAPS 1.2894 1.1482 1.3082 1.5438 1.6305 1.64 1.6012 -3.54%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.36 0.52 0.51 0.63 0.74 0.68 0.70 -
P/RPS 0.12 0.17 0.17 0.20 0.22 0.20 0.22 -9.60%
P/EPS 16.66 -4.36 -4.45 -8.41 82.22 11.37 7.00 15.54%
EY 6.00 -22.91 -22.47 -11.89 1.22 8.80 14.28 -13.45%
DY 0.00 0.00 0.00 0.00 0.00 3.68 0.00 -
P/NAPS 0.26 0.43 0.37 0.38 0.43 0.39 0.41 -7.30%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 27/02/19 22/02/18 27/02/17 26/02/16 24/02/15 20/02/14 -
Price 0.35 0.48 0.495 0.62 0.71 0.71 0.76 -
P/RPS 0.12 0.16 0.17 0.20 0.21 0.20 0.24 -10.90%
P/EPS 16.20 -4.03 -4.32 -8.27 78.89 11.87 7.60 13.43%
EY 6.17 -24.82 -23.15 -12.09 1.27 8.43 13.15 -11.84%
DY 0.00 0.00 0.00 0.00 0.00 3.52 0.00 -
P/NAPS 0.26 0.39 0.36 0.38 0.41 0.41 0.45 -8.73%

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