[SMISCOR] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 14.47%
YoY- -784.74%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 160,903 127,340 125,927 97,949 126,569 126,962 139,597 2.39%
PBT 21,465 1,936 941 -6,436 415 -2,251 -4,547 -
Tax -2,841 -196 -190 -364 -1,417 -1,781 332 -
NP 18,624 1,740 751 -6,800 -1,002 -4,032 -4,215 -
-
NP to SH 17,953 651 248 -5,680 -642 -4,833 -3,607 -
-
Tax Rate 13.24% 10.12% 20.19% - 341.45% - - -
Total Cost 142,279 125,600 125,176 104,749 127,571 130,994 143,812 -0.17%
-
Net Worth 71,677 53,547 52,703 53,125 58,184 59,449 61,142 2.68%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 71,677 53,547 52,703 53,125 58,184 59,449 61,142 2.68%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 11.57% 1.37% 0.60% -6.94% -0.79% -3.18% -3.02% -
ROE 25.05% 1.22% 0.47% -10.69% -1.10% -8.13% -5.90% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 381.62 302.02 298.67 232.31 300.19 301.12 331.06 2.39%
EPS 42.58 1.54 0.59 -13.47 -1.52 -11.46 -8.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.27 1.25 1.26 1.38 1.41 1.45 2.68%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 381.17 301.66 298.31 232.04 299.84 300.77 330.70 2.39%
EPS 42.53 1.54 0.59 -13.46 -1.52 -11.45 -8.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.698 1.2685 1.2485 1.2585 1.3784 1.4083 1.4484 2.68%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.845 0.585 0.65 0.38 0.44 0.475 0.65 -
P/RPS 0.22 0.19 0.22 0.16 0.15 0.16 0.20 1.60%
P/EPS 1.98 37.89 110.51 -2.82 -28.90 -4.14 -7.60 -
EY 50.39 2.64 0.90 -35.45 -3.46 -24.13 -13.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.52 0.30 0.32 0.34 0.45 1.77%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 29/08/22 26/08/21 25/08/20 28/08/19 15/08/18 25/08/17 -
Price 0.81 0.64 0.745 0.33 0.43 0.52 0.60 -
P/RPS 0.21 0.21 0.25 0.14 0.14 0.17 0.18 2.60%
P/EPS 1.90 41.45 126.66 -2.45 -28.24 -4.54 -7.01 -
EY 52.57 2.41 0.79 -40.82 -3.54 -22.04 -14.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.60 0.26 0.31 0.37 0.41 2.66%

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