[SMISCOR] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -21.02%
YoY- 104.37%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 163,211 160,903 127,340 125,927 97,949 126,569 126,962 4.27%
PBT 7,538 21,465 1,936 941 -6,436 415 -2,251 -
Tax -2,186 -2,841 -196 -190 -364 -1,417 -1,781 3.47%
NP 5,352 18,624 1,740 751 -6,800 -1,002 -4,032 -
-
NP to SH 1,797 17,953 651 248 -5,680 -642 -4,833 -
-
Tax Rate 29.00% 13.24% 10.12% 20.19% - 341.45% - -
Total Cost 157,859 142,279 125,600 125,176 104,749 127,571 130,994 3.15%
-
Net Worth 76,736 71,677 53,547 52,703 53,125 58,184 59,449 4.34%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 76,736 71,677 53,547 52,703 53,125 58,184 59,449 4.34%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 3.28% 11.57% 1.37% 0.60% -6.94% -0.79% -3.18% -
ROE 2.34% 25.05% 1.22% 0.47% -10.69% -1.10% -8.13% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 387.10 381.62 302.02 298.67 232.31 300.19 301.12 4.27%
EPS 4.26 42.58 1.54 0.59 -13.47 -1.52 -11.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.70 1.27 1.25 1.26 1.38 1.41 4.34%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 386.64 381.17 301.66 298.31 232.04 299.84 300.77 4.27%
EPS 4.26 42.53 1.54 0.59 -13.46 -1.52 -11.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8179 1.698 1.2685 1.2485 1.2585 1.3784 1.4083 4.34%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.83 0.845 0.585 0.65 0.38 0.44 0.475 -
P/RPS 0.21 0.22 0.19 0.22 0.16 0.15 0.16 4.63%
P/EPS 19.47 1.98 37.89 110.51 -2.82 -28.90 -4.14 -
EY 5.13 50.39 2.64 0.90 -35.45 -3.46 -24.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.46 0.52 0.30 0.32 0.34 5.16%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 22/08/23 29/08/22 26/08/21 25/08/20 28/08/19 15/08/18 -
Price 0.82 0.81 0.64 0.745 0.33 0.43 0.52 -
P/RPS 0.21 0.21 0.21 0.25 0.14 0.14 0.17 3.58%
P/EPS 19.24 1.90 41.45 126.66 -2.45 -28.24 -4.54 -
EY 5.20 52.57 2.41 0.79 -40.82 -3.54 -22.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.50 0.60 0.26 0.31 0.37 3.31%

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