[SMISCOR] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 21.44%
YoY- -40.1%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 124,676 133,604 143,267 146,743 132,961 115,639 110,009 2.10%
PBT -3,111 435 2,597 5,765 8,014 3,365 2,815 -
Tax -2,059 -3,415 -1,319 -2,702 -3,060 -2,133 -2,683 -4.31%
NP -5,170 -2,980 1,278 3,063 4,954 1,232 132 -
-
NP to SH -4,831 -3,160 380 2,526 4,217 854 -457 48.09%
-
Tax Rate - 785.06% 50.79% 46.87% 38.18% 63.39% 95.31% -
Total Cost 129,846 136,584 141,989 143,680 128,007 114,407 109,877 2.81%
-
Net Worth 58,606 69,160 73,044 73,470 71,733 68,298 65,743 -1.89%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - 1,055 - 1,408 - -
Div Payout % - - - 41.79% - 164.89% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 58,606 69,160 73,044 73,470 71,733 68,298 65,743 -1.89%
NOSH 44,800 44,800 42,222 42,224 42,196 42,159 40,087 1.86%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -4.15% -2.23% 0.89% 2.09% 3.73% 1.07% 0.12% -
ROE -8.24% -4.57% 0.52% 3.44% 5.88% 1.25% -0.70% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 295.70 316.81 339.32 347.53 315.10 274.29 274.42 1.25%
EPS -11.52 -7.49 0.90 5.99 9.99 2.02 -1.14 46.98%
DPS 0.00 0.00 0.00 2.50 0.00 3.34 0.00 -
NAPS 1.39 1.64 1.73 1.74 1.70 1.62 1.64 -2.71%
Adjusted Per Share Value based on latest NOSH - 42,499
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 295.35 316.50 339.39 347.63 314.98 273.94 260.61 2.10%
EPS -11.44 -7.49 0.90 5.98 9.99 2.02 -1.08 48.14%
DPS 0.00 0.00 0.00 2.50 0.00 3.34 0.00 -
NAPS 1.3884 1.6384 1.7304 1.7405 1.6993 1.618 1.5574 -1.89%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.51 0.63 0.74 0.68 0.70 0.43 0.50 -
P/RPS 0.17 0.20 0.22 0.20 0.22 0.16 0.18 -0.94%
P/EPS -4.45 -8.41 82.22 11.37 7.00 21.23 -43.86 -31.68%
EY -22.47 -11.89 1.22 8.80 14.28 4.71 -2.28 46.37%
DY 0.00 0.00 0.00 3.68 0.00 7.77 0.00 -
P/NAPS 0.37 0.38 0.43 0.39 0.41 0.27 0.30 3.55%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 27/02/17 26/02/16 24/02/15 20/02/14 26/02/13 29/02/12 -
Price 0.495 0.62 0.71 0.71 0.76 0.395 0.51 -
P/RPS 0.17 0.20 0.21 0.20 0.24 0.14 0.19 -1.83%
P/EPS -4.32 -8.27 78.89 11.87 7.60 19.50 -44.74 -32.24%
EY -23.15 -12.09 1.27 8.43 13.15 5.13 -2.24 47.53%
DY 0.00 0.00 0.00 3.52 0.00 8.46 0.00 -
P/NAPS 0.36 0.38 0.41 0.41 0.45 0.24 0.31 2.52%

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