[SMISCOR] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -25.39%
YoY- 409.3%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 167,392 154,540 150,260 143,194 141,908 113,176 97,714 43.21%
PBT 6,036 22,905 29,414 6,594 8,124 -2,170 -4,402 -
Tax 0 -2,835 -2,149 -158 -340 -117 -50 -
NP 6,036 20,070 27,265 6,436 7,784 -2,287 -4,453 -
-
NP to SH 4,272 19,086 25,422 4,256 5,704 -2,165 -3,758 -
-
Tax Rate 0.00% 12.38% 7.31% 2.40% 4.19% - - -
Total Cost 161,356 134,470 122,994 136,758 134,124 115,463 102,167 35.65%
-
Net Worth 70,833 69,147 69,990 53,547 52,703 51,438 51,017 24.48%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 70,833 69,147 69,990 53,547 52,703 51,438 51,017 24.48%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 3.61% 12.99% 18.15% 4.49% 5.49% -2.02% -4.56% -
ROE 6.03% 27.60% 36.32% 7.95% 10.82% -4.21% -7.37% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 397.01 366.53 356.38 339.62 336.57 268.42 231.75 43.21%
EPS 10.12 45.27 60.29 10.10 13.52 -5.13 -8.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.66 1.27 1.25 1.22 1.21 24.48%
Adjusted Per Share Value based on latest NOSH - 44,800
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 373.64 344.96 335.40 319.63 316.76 252.63 218.11 43.21%
EPS 9.54 42.60 56.75 9.50 12.73 -4.83 -8.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5811 1.5435 1.5623 1.1952 1.1764 1.1482 1.1388 24.47%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.72 0.795 0.62 0.585 0.61 0.58 0.715 -
P/RPS 0.18 0.22 0.17 0.17 0.18 0.22 0.31 -30.42%
P/EPS 7.11 1.76 1.03 5.80 4.51 -11.30 -8.02 -
EY 14.07 56.94 97.25 17.25 22.18 -8.85 -12.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.37 0.46 0.49 0.48 0.59 -19.02%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 28/02/23 22/11/22 29/08/22 30/05/22 24/02/22 29/11/21 -
Price 0.85 0.875 0.68 0.64 0.65 0.605 0.625 -
P/RPS 0.21 0.24 0.19 0.19 0.19 0.23 0.27 -15.43%
P/EPS 8.39 1.93 1.13 6.34 4.80 -11.78 -7.01 -
EY 11.92 51.73 88.67 15.77 20.81 -8.49 -14.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.41 0.50 0.52 0.50 0.52 -1.28%

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