[SMISCOR] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 110.82%
YoY- 105.1%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 15,853 31,400 31,334 32,584 33,363 34,649 31,536 -10.82%
PBT -2,493 200 -152 722 -1,639 180 361 -
Tax -38 -120 267 -151 -129 -24 -337 -30.47%
NP -2,531 80 115 571 -1,768 156 24 -
-
NP to SH -2,131 -95 7 65 -1,275 73 -75 74.59%
-
Tax Rate - 60.00% - 20.91% - 13.33% 93.35% -
Total Cost 18,384 31,320 31,219 32,013 35,131 34,493 31,512 -8.58%
-
Net Worth 51,017 51,860 58,184 53,125 59,875 70,869 72,499 -5.68%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 51,017 51,860 58,184 53,125 59,875 70,869 72,499 -5.68%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 41,666 1.21%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -15.97% 0.25% 0.37% 1.75% -5.30% 0.45% 0.08% -
ROE -4.18% -0.18% 0.01% 0.12% -2.13% 0.10% -0.10% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 37.60 74.47 74.32 77.28 79.12 82.14 75.69 -10.99%
EPS -5.05 -0.23 0.02 0.15 -3.02 0.17 -0.18 74.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.38 1.26 1.42 1.68 1.74 -5.86%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 35.39 70.09 69.94 72.73 74.47 77.34 70.39 -10.81%
EPS -4.76 -0.21 0.02 0.15 -2.85 0.16 -0.17 74.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1388 1.1576 1.2988 1.1858 1.3365 1.5819 1.6183 -5.68%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.715 0.36 0.38 0.53 0.57 0.60 0.71 -
P/RPS 1.90 0.48 0.51 0.69 0.72 0.73 0.94 12.43%
P/EPS -14.15 -159.78 2,288.85 343.79 -18.85 346.72 -394.44 -42.54%
EY -7.07 -0.63 0.04 0.29 -5.30 0.29 -0.25 74.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.29 0.28 0.42 0.40 0.36 0.41 6.24%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 26/11/20 27/11/19 27/11/18 22/11/17 23/11/16 26/11/15 -
Price 0.625 0.49 0.355 0.49 0.575 0.63 0.77 -
P/RPS 1.66 0.66 0.48 0.63 0.73 0.77 1.02 8.44%
P/EPS -12.37 -217.47 2,138.27 317.84 -19.02 364.05 -427.78 -44.56%
EY -8.09 -0.46 0.05 0.31 -5.26 0.27 -0.23 80.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.40 0.26 0.39 0.40 0.38 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