[SMISCOR] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 27.73%
YoY- 29.51%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 126,569 126,511 127,928 126,183 126,962 128,404 132,437 -2.98%
PBT 415 3,008 -1,570 110 -2,251 -3,509 -3,941 -
Tax -1,417 -1,495 -1,696 -1,803 -1,781 -1,510 -1,229 9.98%
NP -1,002 1,513 -3,266 -1,693 -4,032 -5,019 -5,170 -66.61%
-
NP to SH -642 615 -4,323 -3,493 -4,833 -5,190 -4,831 -74.05%
-
Tax Rate 341.45% 49.70% - 1,639.09% - - - -
Total Cost 127,571 124,998 131,194 127,876 130,994 133,423 137,607 -4.93%
-
Net Worth 58,184 60,293 51,438 53,125 59,449 59,871 58,606 -0.48%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 58,184 60,293 51,438 53,125 59,449 59,871 58,606 -0.48%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -0.79% 1.20% -2.55% -1.34% -3.18% -3.91% -3.90% -
ROE -1.10% 1.02% -8.40% -6.58% -8.13% -8.67% -8.24% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 300.19 300.05 303.41 299.27 301.12 304.54 314.11 -2.98%
EPS -1.52 1.46 -10.25 -8.28 -11.46 -12.31 -11.46 -74.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.43 1.22 1.26 1.41 1.42 1.39 -0.48%
Adjusted Per Share Value based on latest NOSH - 44,800
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 299.84 299.70 303.06 298.92 300.77 304.18 313.74 -2.98%
EPS -1.52 1.46 -10.24 -8.27 -11.45 -12.29 -11.44 -74.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3784 1.4283 1.2186 1.2585 1.4083 1.4183 1.3884 -0.48%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.44 0.48 0.52 0.53 0.475 0.45 0.51 -
P/RPS 0.15 0.16 0.17 0.18 0.16 0.15 0.16 -4.22%
P/EPS -28.90 32.91 -5.07 -6.40 -4.14 -3.66 -4.45 249.28%
EY -3.46 3.04 -19.72 -15.63 -24.13 -27.35 -22.47 -71.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.43 0.42 0.34 0.32 0.37 -9.24%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 21/05/19 27/02/19 27/11/18 15/08/18 23/05/18 22/02/18 -
Price 0.43 0.42 0.48 0.49 0.52 0.54 0.495 -
P/RPS 0.14 0.14 0.16 0.16 0.17 0.18 0.16 -8.53%
P/EPS -28.24 28.79 -4.68 -5.91 -4.54 -4.39 -4.32 250.81%
EY -3.54 3.47 -21.36 -16.91 -22.04 -22.80 -23.15 -71.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.39 0.39 0.37 0.38 0.36 -9.51%

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