[SMILE] QoQ Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[SMILE] SMILE-LINK HEALTHCARE GLOBAL BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -78.05%
YoY- -76.71%
Quarter Report
Latest QR
Upcoming QR
SMILE's Result
SMILE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Revenue 30,941 30,046 26,657 21,674 28,965 26,978 0 -
PBT -599 -252 1,844 782 4,136 4,098 0 -
Tax -159 -138 -938 -118 -960 -1,058 0 -
NP -758 -390 906 664 3,176 3,040 0 -
-
NP to SH -760 -360 1,007 708 3,226 3,040 0 -
-
Tax Rate - - 50.87% 15.09% 23.21% 25.82% - -
Total Cost 31,699 30,436 25,751 21,010 25,789 23,938 0 -
-
Net Worth 33,479 34,030 34,831 35,457 35,557 30,102 0 -
Dividend
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Div 500 - 375 - - 2,279 - -
Div Payout % 0.00% - 37.30% - - 74.97% - -
Equity
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Net Worth 33,479 34,030 34,831 35,457 35,557 30,102 0 -
NOSH 250,405 250,405 250,405 1,001,620 1,001,620 949,620 0 -
Ratio Analysis
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
NP Margin -2.45% -1.30% 3.40% 3.06% 10.96% 11.27% 0.00% -
ROE -2.27% -1.06% 2.89% 2.00% 9.07% 10.10% 0.00% -
Per Share
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 12.36 12.00 10.65 2.16 2.89 2.84 0.00 -
EPS -0.30 -0.14 0.36 0.08 0.32 0.32 0.00 -
DPS 0.20 0.00 0.15 0.00 0.00 0.24 0.00 -
NAPS 0.1337 0.1359 0.1391 0.0354 0.0355 0.0317 0.0225 81.02%
Adjusted Per Share Value based on latest NOSH - 1,001,620
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 12.27 11.91 10.57 8.59 11.48 10.70 0.00 -
EPS -0.30 -0.14 0.40 0.28 1.28 1.21 0.00 -
DPS 0.20 0.00 0.15 0.00 0.00 0.90 0.00 -
NAPS 0.1327 0.1349 0.1381 0.1406 0.141 0.1193 0.0225 80.57%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Date 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 - -
Price 0.20 0.255 0.22 0.07 0.085 0.09 0.00 -
P/RPS 1.62 2.13 2.07 3.23 2.94 3.17 0.00 -
P/EPS -65.90 -177.37 54.71 99.03 26.39 28.11 0.00 -
EY -1.52 -0.56 1.83 1.01 3.79 3.56 0.00 -
DY 1.00 0.00 0.68 0.00 0.00 2.67 0.00 -
P/NAPS 1.50 1.88 1.58 1.98 2.39 2.84 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Date 28/02/22 23/09/21 29/03/21 25/08/20 24/02/20 29/08/19 - -
Price 0.215 0.21 0.00 0.05 0.075 0.09 0.00 -
P/RPS 1.74 1.75 0.00 2.31 2.59 3.17 0.00 -
P/EPS -70.84 -146.07 0.00 70.74 23.29 28.11 0.00 -
EY -1.41 -0.68 0.00 1.41 4.29 3.56 0.00 -
DY 0.93 0.00 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 1.61 1.55 0.00 1.41 2.11 2.84 0.00 -

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