[SMISCOR] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 6.88%
YoY- -33.99%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 125,927 97,949 126,569 126,962 139,597 134,943 148,715 -2.73%
PBT 941 -6,436 415 -2,251 -4,547 -223 4,075 -21.65%
Tax -190 -364 -1,417 -1,781 332 -692 -2,244 -33.70%
NP 751 -6,800 -1,002 -4,032 -4,215 -915 1,831 -13.79%
-
NP to SH 248 -5,680 -642 -4,833 -3,607 -1,532 1,608 -26.74%
-
Tax Rate 20.19% - 341.45% - - - 55.07% -
Total Cost 125,176 104,749 127,571 130,994 143,812 135,858 146,884 -2.62%
-
Net Worth 52,703 53,125 58,184 59,449 61,142 70,186 75,031 -5.71%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 1,062 -
Div Payout % - - - - - - 66.08% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 52,703 53,125 58,184 59,449 61,142 70,186 75,031 -5.71%
NOSH 44,800 44,800 44,800 44,800 44,800 41,777 42,631 0.82%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 0.60% -6.94% -0.79% -3.18% -3.02% -0.68% 1.23% -
ROE 0.47% -10.69% -1.10% -8.13% -5.90% -2.18% 2.14% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 298.67 232.31 300.19 301.12 331.06 323.00 348.84 -2.55%
EPS 0.59 -13.47 -1.52 -11.46 -8.55 -3.67 3.77 -26.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.25 1.26 1.38 1.41 1.45 1.68 1.76 -5.53%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 298.31 232.04 299.84 300.77 330.70 319.67 352.30 -2.73%
EPS 0.59 -13.46 -1.52 -11.45 -8.54 -3.63 3.81 -26.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.52 -
NAPS 1.2485 1.2585 1.3784 1.4083 1.4484 1.6627 1.7775 -5.71%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.65 0.38 0.44 0.475 0.65 0.705 0.71 -
P/RPS 0.22 0.16 0.15 0.16 0.20 0.22 0.20 1.59%
P/EPS 110.51 -2.82 -28.90 -4.14 -7.60 -19.23 18.82 34.28%
EY 0.90 -35.45 -3.46 -24.13 -13.16 -5.20 5.31 -25.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.52 -
P/NAPS 0.52 0.30 0.32 0.34 0.45 0.42 0.40 4.46%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 25/08/20 28/08/19 15/08/18 25/08/17 24/08/16 26/08/15 -
Price 0.745 0.33 0.43 0.52 0.60 0.65 0.765 -
P/RPS 0.25 0.14 0.14 0.17 0.18 0.20 0.22 2.15%
P/EPS 126.66 -2.45 -28.24 -4.54 -7.01 -17.73 20.28 35.66%
EY 0.79 -40.82 -3.54 -22.04 -14.26 -5.64 4.93 -26.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.27 -
P/NAPS 0.60 0.26 0.31 0.37 0.41 0.39 0.43 5.70%

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