[SMISCOR] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -9.03%
YoY- 79.96%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 152,585 110,380 98,015 125,319 126,183 138,311 138,056 1.68%
PBT 23,193 -1,752 -6,084 -459 110 -6,366 -404 -
Tax -1,691 -108 -751 -999 -1,803 227 -379 28.29%
NP 21,502 -1,860 -6,835 -1,458 -1,693 -6,139 -783 -
-
NP to SH 19,721 -1,788 -5,782 -700 -3,493 -4,955 -1,384 -
-
Tax Rate 7.29% - - - 1,639.09% - - -
Total Cost 131,083 112,240 104,850 126,777 127,876 144,450 138,839 -0.95%
-
Net Worth 69,990 51,017 51,860 58,184 53,125 59,875 70,869 -0.20%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 69,990 51,017 51,860 58,184 53,125 59,875 70,869 -0.20%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 42,184 1.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 14.09% -1.69% -6.97% -1.16% -1.34% -4.44% -0.57% -
ROE 28.18% -3.50% -11.15% -1.20% -6.58% -8.28% -1.95% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 361.89 261.79 232.47 297.23 299.27 328.02 327.27 1.68%
EPS 46.77 -4.24 -13.71 -1.66 -8.28 -11.75 -3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.21 1.23 1.38 1.26 1.42 1.68 -0.19%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 340.59 246.38 218.78 279.73 281.66 308.73 308.16 1.68%
EPS 44.02 -3.99 -12.91 -1.56 -7.80 -11.06 -3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5623 1.1388 1.1576 1.2988 1.1858 1.3365 1.5819 -0.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.62 0.715 0.36 0.38 0.53 0.57 0.60 -
P/RPS 0.17 0.27 0.15 0.13 0.18 0.17 0.18 -0.94%
P/EPS 1.33 -16.86 -2.63 -22.89 -6.40 -4.85 -18.29 -
EY 75.44 -5.93 -38.09 -4.37 -15.63 -20.62 -5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.59 0.29 0.28 0.42 0.40 0.36 0.45%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 29/11/21 26/11/20 27/11/19 27/11/18 22/11/17 23/11/16 -
Price 0.68 0.625 0.49 0.355 0.49 0.575 0.63 -
P/RPS 0.19 0.24 0.21 0.12 0.16 0.18 0.19 0.00%
P/EPS 1.45 -14.74 -3.57 -21.38 -5.91 -4.89 -19.20 -
EY 68.78 -6.79 -27.99 -4.68 -16.91 -20.44 -5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.40 0.26 0.39 0.40 0.38 1.27%

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