[SMISCOR] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 130.69%
YoY- -36.57%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 41,271 41,845 39,890 37,094 33,768 33,349 31,604 4.54%
PBT -107 844 1,132 1,550 286 -1,599 81 -
Tax -1,291 -1,223 -79 -70 -624 -1,262 -1,369 -0.97%
NP -1,398 -379 1,053 1,480 -338 -2,861 -1,288 1.37%
-
NP to SH -1,708 19 654 1,031 -1,055 -2,666 -1,836 -1.19%
-
Tax Rate - 144.91% 6.98% 4.52% 218.18% - 1,690.12% -
Total Cost 42,669 42,224 38,837 35,614 34,106 36,210 32,892 4.43%
-
Net Worth 74,206 69,147 51,438 53,125 57,763 51,438 58,606 4.00%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 74,206 69,147 51,438 53,125 57,763 51,438 58,606 4.00%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -3.39% -0.91% 2.64% 3.99% -1.00% -8.58% -4.08% -
ROE -2.30% 0.03% 1.27% 1.94% -1.83% -5.18% -3.13% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 97.88 99.25 94.61 87.98 80.09 79.10 74.96 4.54%
EPS -4.05 0.05 1.55 2.45 -2.50 -6.32 -4.35 -1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.64 1.22 1.26 1.37 1.22 1.39 4.01%
Adjusted Per Share Value based on latest NOSH - 44,800
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 92.12 93.40 89.04 82.80 75.38 74.44 70.54 4.54%
EPS -3.81 0.04 1.46 2.30 -2.35 -5.95 -4.10 -1.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6564 1.5435 1.1482 1.1858 1.2894 1.1482 1.3082 4.00%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.805 0.795 0.58 0.49 0.36 0.52 0.51 -
P/RPS 0.82 0.80 0.61 0.56 0.45 0.66 0.68 3.16%
P/EPS -19.87 1,764.19 37.39 20.04 -14.39 -8.22 -11.71 9.20%
EY -5.03 0.06 2.67 4.99 -6.95 -12.16 -8.54 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.48 0.39 0.26 0.43 0.37 3.69%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 24/02/22 23/02/21 24/02/20 27/02/19 22/02/18 -
Price 0.79 0.875 0.605 0.61 0.35 0.48 0.495 -
P/RPS 0.81 0.88 0.64 0.69 0.44 0.61 0.66 3.47%
P/EPS -19.50 1,941.72 39.00 24.95 -13.99 -7.59 -11.37 9.40%
EY -5.13 0.05 2.56 4.01 -7.15 -13.17 -8.80 -8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.50 0.48 0.26 0.39 0.36 3.78%

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