[SMISCOR] YoY TTM Result on 31-Dec-2022 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -3.22%
YoY- 981.57%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 159,786 154,540 113,176 101,341 125,738 127,928 132,437 3.17%
PBT 3,025 22,905 -2,170 -4,820 1,426 -1,570 -3,941 -
Tax -1,591 -2,835 -117 -197 -361 -1,696 -1,229 4.39%
NP 1,434 20,070 -2,287 -5,017 1,065 -3,266 -5,170 -
-
NP to SH -357 19,086 -2,165 -3,696 911 -4,323 -4,831 -35.20%
-
Tax Rate 52.60% 12.38% - - 25.32% - - -
Total Cost 158,352 134,470 115,463 106,358 124,673 131,194 137,607 2.36%
-
Net Worth 74,206 69,147 51,438 53,125 57,763 51,438 58,606 4.00%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 74,206 69,147 51,438 53,125 57,763 51,438 58,606 4.00%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.90% 12.99% -2.02% -4.95% 0.85% -2.55% -3.90% -
ROE -0.48% 27.60% -4.21% -6.96% 1.58% -8.40% -8.24% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 378.97 366.53 268.42 240.36 298.22 303.41 314.11 3.17%
EPS -0.85 45.27 -5.13 -8.77 2.16 -10.25 -11.46 -35.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.64 1.22 1.26 1.37 1.22 1.39 4.01%
Adjusted Per Share Value based on latest NOSH - 44,800
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 378.53 366.10 268.11 240.07 297.87 303.06 313.74 3.17%
EPS -0.85 45.21 -5.13 -8.76 2.16 -10.24 -11.44 -35.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7579 1.6381 1.2186 1.2585 1.3684 1.2186 1.3884 4.00%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.805 0.795 0.58 0.49 0.36 0.52 0.51 -
P/RPS 0.21 0.22 0.22 0.20 0.12 0.17 0.16 4.63%
P/EPS -95.07 1.76 -11.30 -5.59 16.66 -5.07 -4.45 66.53%
EY -1.05 56.94 -8.85 -17.89 6.00 -19.72 -22.47 -39.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.48 0.39 0.26 0.43 0.37 3.69%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 24/02/22 23/02/21 24/02/20 27/02/19 22/02/18 -
Price 0.79 0.875 0.605 0.61 0.35 0.48 0.495 -
P/RPS 0.21 0.24 0.23 0.25 0.12 0.16 0.16 4.63%
P/EPS -93.30 1.93 -11.78 -6.96 16.20 -4.68 -4.32 66.83%
EY -1.07 51.73 -8.49 -14.37 6.17 -21.36 -23.15 -40.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.50 0.48 0.26 0.39 0.36 3.78%

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