[SMISCOR] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -53.61%
YoY- -0.12%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 57,433 32,847 60,636 61,995 67,470 67,651 75,975 -4.55%
PBT -809 -6,570 1,292 -693 -2,383 -577 2,243 -
Tax 0 -7 -4 -283 269 -274 -791 -
NP -809 -6,577 1,288 -976 -2,114 -851 1,452 -
-
NP to SH -688 -5,522 1,959 -1,722 -1,720 -1,100 924 -
-
Tax Rate - - 0.31% - - - 35.27% -
Total Cost 58,242 39,424 59,348 62,971 69,584 68,502 74,523 -4.02%
-
Net Worth 52,703 53,125 58,184 59,449 61,142 70,804 74,257 -5.54%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 52,703 53,125 58,184 59,449 61,142 70,804 74,257 -5.54%
NOSH 44,800 44,800 44,800 44,800 44,800 42,145 42,191 1.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -1.41% -20.02% 2.12% -1.57% -3.13% -1.26% 1.91% -
ROE -1.31% -10.39% 3.37% -2.90% -2.81% -1.55% 1.24% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 136.22 77.90 143.81 147.04 160.01 160.52 180.07 -4.54%
EPS -1.63 -13.10 4.65 -4.08 -4.08 -2.61 2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.26 1.38 1.41 1.45 1.68 1.76 -5.53%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 128.20 73.32 135.35 138.38 150.60 151.01 169.59 -4.55%
EPS -1.54 -12.33 4.37 -3.84 -3.84 -2.46 2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1764 1.1858 1.2988 1.327 1.3648 1.5805 1.6575 -5.54%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.65 0.38 0.44 0.475 0.65 0.705 0.71 -
P/RPS 0.48 0.49 0.31 0.32 0.41 0.44 0.39 3.51%
P/EPS -39.83 -2.90 9.47 -11.63 -15.94 -27.01 32.42 -
EY -2.51 -34.47 10.56 -8.60 -6.28 -3.70 3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.30 0.32 0.34 0.45 0.42 0.40 4.46%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 25/08/20 28/08/19 15/08/18 25/08/17 24/08/16 26/08/15 -
Price 0.745 0.33 0.43 0.52 0.60 0.65 0.765 -
P/RPS 0.55 0.42 0.30 0.35 0.37 0.40 0.42 4.59%
P/EPS -45.66 -2.52 9.25 -12.73 -14.71 -24.90 34.93 -
EY -2.19 -39.69 10.81 -7.85 -6.80 -4.02 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.26 0.31 0.37 0.41 0.39 0.43 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