[SMILE] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[SMILE] SMILE-LINK HEALTHCARE GLOBAL BERHAD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -117.87%
YoY- -150.85%
Quarter Report
Latest QR
Upcoming QR
SMILE's Result
SMILE's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 34,510 16,050 30,941 15,023 26,657 10,837 28,965 6.00%
PBT 1,615 1,894 -599 -126 1,844 391 4,136 -26.88%
Tax -526 -492 -159 -69 -938 -59 -960 -18.15%
NP 1,089 1,402 -758 -195 906 332 3,176 -29.98%
-
NP to SH 1,052 1,374 -760 -180 1,007 354 3,226 -31.14%
-
Tax Rate 32.57% 25.98% - - 50.87% 15.09% 23.21% -
Total Cost 33,421 14,648 31,699 15,218 25,751 10,505 25,789 9.01%
-
Net Worth 33,957 34,380 33,479 34,030 34,831 35,457 35,557 -1.52%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div - - 500 - 375 - - -
Div Payout % - - 0.00% - 37.30% - - -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 33,957 34,380 33,479 34,030 34,831 35,457 35,557 -1.52%
NOSH 250,424 250,405 250,405 250,405 250,405 1,001,620 1,001,620 -36.97%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 3.16% 8.74% -2.45% -1.30% 3.40% 3.06% 10.96% -
ROE 3.10% 4.00% -2.27% -0.53% 2.89% 1.00% 9.07% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 13.78 6.41 12.36 6.00 10.65 1.08 2.89 68.23%
EPS 0.42 0.55 -0.30 -0.07 0.36 0.04 0.32 9.47%
DPS 0.00 0.00 0.20 0.00 0.15 0.00 0.00 -
NAPS 0.1356 0.1373 0.1337 0.1359 0.1391 0.0354 0.0355 56.25%
Adjusted Per Share Value based on latest NOSH - 250,405
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 13.68 6.36 12.27 5.96 10.57 4.30 11.48 6.01%
EPS 0.42 0.54 -0.30 -0.07 0.40 0.14 1.28 -31.00%
DPS 0.00 0.00 0.20 0.00 0.15 0.00 0.00 -
NAPS 0.1346 0.1363 0.1327 0.1349 0.1381 0.1406 0.141 -1.53%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 -
Price 0.19 0.19 0.20 0.255 0.22 0.07 0.085 -
P/RPS 1.38 2.96 1.62 4.25 2.07 6.47 2.94 -22.26%
P/EPS 45.23 34.63 -65.90 -354.74 54.71 198.06 26.39 19.65%
EY 2.21 2.89 -1.52 -0.28 1.83 0.50 3.79 -16.44%
DY 0.00 0.00 1.00 0.00 0.68 0.00 0.00 -
P/NAPS 1.40 1.38 1.50 1.88 1.58 1.98 2.39 -16.31%
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 27/02/23 29/08/22 28/02/22 23/09/21 29/03/21 25/08/20 24/02/20 -
Price 0.19 0.20 0.215 0.21 0.00 0.05 0.075 -
P/RPS 1.38 3.12 1.74 3.50 0.00 4.62 2.59 -18.91%
P/EPS 45.23 36.45 -70.84 -292.14 0.00 141.47 23.29 24.73%
EY 2.21 2.74 -1.41 -0.34 0.00 0.71 4.29 -19.82%
DY 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.46 1.61 1.55 0.00 1.41 2.11 -12.76%

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