[SMISCOR] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 7.41%
YoY- -131.51%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 32,584 33,363 34,649 31,536 36,975 34,341 28,570 2.21%
PBT 722 -1,639 180 361 743 2,706 -8 -
Tax -151 -129 -24 -337 -468 -962 -398 -14.90%
NP 571 -1,768 156 24 275 1,744 -406 -
-
NP to SH 65 -1,275 73 -75 238 1,555 -373 -
-
Tax Rate 20.91% - 13.33% 93.35% 62.99% 35.55% - -
Total Cost 32,013 35,131 34,493 31,512 36,700 32,597 28,976 1.67%
-
Net Worth 53,125 59,875 70,869 72,499 73,099 71,834 69,937 -4.47%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 53,125 59,875 70,869 72,499 73,099 71,834 69,937 -4.47%
NOSH 44,800 44,800 44,800 41,666 42,499 42,255 42,386 0.92%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.75% -5.30% 0.45% 0.08% 0.74% 5.08% -1.42% -
ROE 0.12% -2.13% 0.10% -0.10% 0.33% 2.16% -0.53% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 77.28 79.12 82.14 75.69 87.00 81.27 67.40 2.30%
EPS 0.15 -3.02 0.17 -0.18 0.56 3.68 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.42 1.68 1.74 1.72 1.70 1.65 -4.39%
Adjusted Per Share Value based on latest NOSH - 41,666
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 77.19 79.04 82.08 74.71 87.59 81.35 67.68 2.21%
EPS 0.15 -3.02 0.17 -0.18 0.56 3.68 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2585 1.4184 1.6789 1.7175 1.7317 1.7017 1.6568 -4.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.53 0.57 0.60 0.71 0.87 0.605 0.43 -
P/RPS 0.69 0.72 0.73 0.94 1.00 0.74 0.64 1.26%
P/EPS 343.79 -18.85 346.72 -394.44 155.36 16.44 -48.86 -
EY 0.29 -5.30 0.29 -0.25 0.64 6.08 -2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.36 0.41 0.51 0.36 0.26 8.31%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 22/11/17 23/11/16 26/11/15 20/11/14 19/11/13 28/11/12 -
Price 0.49 0.575 0.63 0.77 0.755 0.63 0.50 -
P/RPS 0.63 0.73 0.77 1.02 0.87 0.78 0.74 -2.64%
P/EPS 317.84 -19.02 364.05 -427.78 134.82 17.12 -56.82 -
EY 0.31 -5.26 0.27 -0.23 0.74 5.84 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.38 0.44 0.44 0.37 0.30 4.46%

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