[SMISCOR] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 175.99%
YoY- 440.5%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 35,477 34,746 21,641 30,960 32,377 34,024 31,347 2.08%
PBT 2,031 594 -4,173 4,092 -486 -282 -1,313 -
Tax -85 0 -7 -55 -256 -611 106 -
NP 1,946 594 -4,180 4,037 -742 -893 -1,207 -
-
NP to SH 1,426 275 -3,735 3,817 -1,121 -762 -1,288 -
-
Tax Rate 4.19% 0.00% - 1.34% - - - -
Total Cost 33,531 34,152 25,821 26,923 33,119 34,917 32,554 0.49%
-
Net Worth 52,703 53,547 53,968 60,293 59,871 61,563 71,790 -5.01%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 52,703 53,547 53,968 60,293 59,871 61,563 71,790 -5.01%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 42,229 0.98%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 5.49% 1.71% -19.32% 13.04% -2.29% -2.62% -3.85% -
ROE 2.71% 0.51% -6.92% 6.33% -1.87% -1.24% -1.79% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 84.14 82.41 51.33 73.43 76.79 80.69 74.23 2.10%
EPS 3.38 0.65 -8.86 9.05 -2.66 -1.80 -3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.27 1.28 1.43 1.42 1.46 1.70 -4.99%
Adjusted Per Share Value based on latest NOSH - 44,800
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 84.04 82.31 51.27 73.34 76.70 80.60 74.26 2.08%
EPS 3.38 0.65 -8.85 9.04 -2.66 -1.81 -3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2485 1.2685 1.2785 1.4283 1.4183 1.4584 1.7007 -5.01%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.61 0.57 0.40 0.48 0.45 0.63 0.75 -
P/RPS 0.72 0.69 0.78 0.65 0.59 0.78 1.01 -5.48%
P/EPS 18.04 87.39 -4.52 5.30 -16.93 -34.86 -24.59 -
EY 5.54 1.14 -22.15 18.86 -5.91 -2.87 -4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.31 0.34 0.32 0.43 0.44 1.80%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 28/05/21 16/06/20 21/05/19 23/05/18 24/05/17 27/05/16 -
Price 0.65 0.625 0.325 0.42 0.54 0.67 0.74 -
P/RPS 0.77 0.76 0.63 0.57 0.70 0.83 1.00 -4.26%
P/EPS 19.22 95.83 -3.67 4.64 -20.31 -37.08 -24.26 -
EY 5.20 1.04 -27.26 21.55 -4.92 -2.70 -4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.25 0.29 0.38 0.46 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