[SMISCOR] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 2312.96%
YoY- 894.89%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 39,668 40,555 41,098 15,853 31,400 31,334 32,584 3.32%
PBT 2,597 1,275 18,764 -2,493 200 -152 722 23.75%
Tax -950 -215 -1,533 -38 -120 267 -151 35.83%
NP 1,647 1,060 17,231 -2,531 80 115 571 19.29%
-
NP to SH 992 356 16,939 -2,131 -95 7 65 57.42%
-
Tax Rate 36.58% 16.86% 8.17% - 60.00% - 20.91% -
Total Cost 38,021 39,495 23,867 18,384 31,320 31,219 32,013 2.90%
-
Net Worth 76,405 71,677 69,990 51,017 51,860 58,184 53,125 6.23%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 76,405 71,677 69,990 51,017 51,860 58,184 53,125 6.23%
NOSH 42,212 44,800 44,800 44,800 44,800 44,800 44,800 -0.98%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.15% 2.61% 41.93% -15.97% 0.25% 0.37% 1.75% -
ROE 1.30% 0.50% 24.20% -4.18% -0.18% 0.01% 0.12% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 93.97 96.19 97.47 37.60 74.47 74.32 77.28 3.30%
EPS 2.35 0.84 40.18 -5.05 -0.23 0.02 0.15 58.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.70 1.66 1.21 1.23 1.38 1.26 6.21%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 93.97 96.07 97.36 37.55 74.39 74.23 77.19 3.32%
EPS 2.35 0.84 40.13 -5.05 -0.23 0.02 0.15 58.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.698 1.658 1.2086 1.2285 1.3784 1.2585 6.23%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.80 0.79 0.62 0.715 0.36 0.38 0.53 -
P/RPS 0.85 0.82 0.64 1.90 0.48 0.51 0.69 3.53%
P/EPS 34.04 93.56 1.54 -14.15 -159.78 2,288.85 343.79 -31.95%
EY 2.94 1.07 64.80 -7.07 -0.63 0.04 0.29 47.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.37 0.59 0.29 0.28 0.42 0.77%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 20/11/23 22/11/22 29/11/21 26/11/20 27/11/19 27/11/18 -
Price 0.78 0.84 0.68 0.625 0.49 0.355 0.49 -
P/RPS 0.83 0.87 0.70 1.66 0.66 0.48 0.63 4.69%
P/EPS 33.19 99.49 1.69 -12.37 -217.47 2,138.27 317.84 -31.35%
EY 3.01 1.01 59.08 -8.09 -0.46 0.05 0.31 46.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.41 0.52 0.40 0.26 0.39 1.63%

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