[SMISCOR] QoQ Annualized Quarter 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- 32.19%
YoY- -385.71%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 114,866 138,984 101,341 85,662 65,694 86,564 125,738 -5.85%
PBT -1,618 2,376 -4,820 -8,493 -13,140 -16,692 1,426 -
Tax 0 0 -197 -169 -14 -28 -361 -
NP -1,618 2,376 -5,017 -8,662 -13,154 -16,720 1,065 -
-
NP to SH -1,376 1,100 -4,586 -7,489 -11,044 -14,940 911 -
-
Tax Rate - 0.00% - - - - 25.32% -
Total Cost 116,484 136,608 106,358 94,325 78,848 103,284 124,673 -4.43%
-
Net Worth 52,703 53,547 53,125 51,860 53,125 53,968 57,763 -5.93%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 52,703 53,547 53,125 51,860 53,125 53,968 57,763 -5.93%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -1.41% 1.71% -4.95% -10.11% -20.02% -19.32% 0.85% -
ROE -2.61% 2.05% -8.63% -14.44% -20.79% -27.68% 1.58% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 272.43 329.63 240.36 203.17 155.81 205.31 298.22 -5.85%
EPS -3.26 2.60 -10.88 -17.76 -26.20 -35.44 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.27 1.26 1.23 1.26 1.28 1.37 -5.93%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 272.11 329.25 240.07 202.93 155.63 205.07 297.87 -5.85%
EPS -3.26 2.61 -10.86 -17.74 -26.16 -35.39 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2485 1.2685 1.2585 1.2285 1.2585 1.2785 1.3684 -5.93%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.65 0.57 0.49 0.36 0.38 0.40 0.36 -
P/RPS 0.24 0.17 0.20 0.18 0.24 0.19 0.12 58.80%
P/EPS -19.92 21.85 -4.50 -2.03 -1.45 -1.13 16.66 -
EY -5.02 4.58 -22.20 -49.34 -68.93 -88.58 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.39 0.29 0.30 0.31 0.26 58.80%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 28/05/21 23/02/21 26/11/20 25/08/20 16/06/20 24/02/20 -
Price 0.745 0.625 0.61 0.49 0.33 0.325 0.35 -
P/RPS 0.27 0.19 0.25 0.24 0.21 0.16 0.12 71.79%
P/EPS -22.83 23.96 -5.61 -2.76 -1.26 -0.92 16.20 -
EY -4.38 4.17 -17.83 -36.25 -79.37 -109.03 6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.48 0.40 0.26 0.25 0.26 74.71%

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