[SMISCOR] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -1.8%
YoY- -726.0%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 160,360 152,585 110,380 98,015 125,319 126,183 138,311 2.49%
PBT 3,976 23,193 -1,752 -6,084 -459 110 -6,366 -
Tax -1,523 -1,691 -108 -751 -999 -1,803 227 -
NP 2,453 21,502 -1,860 -6,835 -1,458 -1,693 -6,139 -
-
NP to SH 1,370 19,721 -1,788 -5,782 -700 -3,493 -4,955 -
-
Tax Rate 38.30% 7.29% - - - 1,639.09% - -
Total Cost 157,907 131,083 112,240 104,850 126,777 127,876 144,450 1.49%
-
Net Worth 71,677 69,990 51,017 51,860 58,184 53,125 59,875 3.04%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 71,677 69,990 51,017 51,860 58,184 53,125 59,875 3.04%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.53% 14.09% -1.69% -6.97% -1.16% -1.34% -4.44% -
ROE 1.91% 28.18% -3.50% -11.15% -1.20% -6.58% -8.28% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 380.33 361.89 261.79 232.47 297.23 299.27 328.02 2.49%
EPS 3.25 46.77 -4.24 -13.71 -1.66 -8.28 -11.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.66 1.21 1.23 1.38 1.26 1.42 3.04%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 357.95 340.59 246.38 218.78 279.73 281.66 308.73 2.49%
EPS 3.06 44.02 -3.99 -12.91 -1.56 -7.80 -11.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5999 1.5623 1.1388 1.1576 1.2988 1.1858 1.3365 3.04%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.79 0.62 0.715 0.36 0.38 0.53 0.57 -
P/RPS 0.21 0.17 0.27 0.15 0.13 0.18 0.17 3.58%
P/EPS 24.31 1.33 -16.86 -2.63 -22.89 -6.40 -4.85 -
EY 4.11 75.44 -5.93 -38.09 -4.37 -15.63 -20.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.59 0.29 0.28 0.42 0.40 2.35%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 22/11/22 29/11/21 26/11/20 27/11/19 27/11/18 22/11/17 -
Price 0.84 0.68 0.625 0.49 0.355 0.49 0.575 -
P/RPS 0.22 0.19 0.24 0.21 0.12 0.16 0.18 3.39%
P/EPS 25.85 1.45 -14.74 -3.57 -21.38 -5.91 -4.89 -
EY 3.87 68.78 -6.79 -27.99 -4.68 -16.91 -20.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.52 0.40 0.26 0.39 0.40 3.43%

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