[SMISCOR] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 35.78%
YoY- -92.91%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 81,385 42,495 159,786 118,515 77,960 41,848 154,540 -34.81%
PBT 6,370 3,906 3,025 3,132 1,857 1,509 22,905 -57.42%
Tax -680 -280 -1,591 -300 -85 0 -2,835 -61.42%
NP 5,690 3,626 1,434 2,832 1,772 1,509 20,070 -56.87%
-
NP to SH 3,149 2,180 -357 1,351 995 1,068 19,086 -69.95%
-
Tax Rate 10.68% 7.17% 52.60% 9.58% 4.58% 0.00% 12.38% -
Total Cost 75,695 38,869 158,352 115,683 76,188 40,339 134,470 -31.84%
-
Net Worth 76,736 76,315 74,206 71,677 71,677 70,833 69,147 7.19%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 76,736 76,315 74,206 71,677 71,677 70,833 69,147 7.19%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.99% 8.53% 0.90% 2.39% 2.27% 3.61% 12.99% -
ROE 4.10% 2.86% -0.48% 1.88% 1.39% 1.51% 27.60% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 193.02 100.79 378.97 281.09 184.90 99.25 366.53 -34.81%
EPS 7.47 5.17 -0.85 3.20 2.36 2.53 45.27 -69.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.81 1.76 1.70 1.70 1.68 1.64 7.19%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 181.66 94.85 356.67 264.54 174.02 93.41 344.96 -34.81%
EPS 7.03 4.87 -0.80 3.02 2.22 2.38 42.60 -69.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7129 1.7035 1.6564 1.5999 1.5999 1.5811 1.5435 7.19%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.83 0.74 0.805 0.79 0.845 0.72 0.795 -
P/RPS 0.43 0.73 0.21 0.28 0.46 0.73 0.22 56.38%
P/EPS 11.11 14.31 -95.07 24.65 35.81 28.42 1.76 241.94%
EY 9.00 6.99 -1.05 4.06 2.79 3.52 56.94 -70.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.46 0.46 0.50 0.43 0.48 -2.79%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 31/05/24 29/02/24 20/11/23 22/08/23 29/05/23 28/02/23 -
Price 0.82 0.805 0.79 0.84 0.81 0.85 0.875 -
P/RPS 0.42 0.80 0.21 0.30 0.44 0.86 0.24 45.26%
P/EPS 10.98 15.57 -93.30 26.22 34.32 33.56 1.93 219.02%
EY 9.11 6.42 -1.07 3.81 2.91 2.98 51.73 -68.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.45 0.49 0.48 0.51 0.53 -10.34%

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