[SMISCOR] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 230.14%
YoY- 121.07%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 98,015 97,949 116,419 125,738 125,319 126,569 126,511 -15.60%
PBT -6,084 -6,436 -6,839 1,426 -459 415 3,008 -
Tax -751 -364 -313 -361 -999 -1,417 -1,495 -36.72%
NP -6,835 -6,800 -7,152 1,065 -1,458 -1,002 1,513 -
-
NP to SH -5,782 -5,680 -6,641 911 -700 -642 615 -
-
Tax Rate - - - 25.32% - 341.45% 49.70% -
Total Cost 104,850 104,749 123,571 124,673 126,777 127,571 124,998 -11.02%
-
Net Worth 51,860 53,125 53,968 57,763 58,184 58,184 60,293 -9.53%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 51,860 53,125 53,968 57,763 58,184 58,184 60,293 -9.53%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -6.97% -6.94% -6.14% 0.85% -1.16% -0.79% 1.20% -
ROE -11.15% -10.69% -12.31% 1.58% -1.20% -1.10% 1.02% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 232.47 232.31 276.12 298.22 297.23 300.19 300.05 -15.60%
EPS -13.71 -13.47 -15.75 2.16 -1.66 -1.52 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.26 1.28 1.37 1.38 1.38 1.43 -9.53%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 218.78 218.64 259.86 280.67 279.73 282.52 282.39 -15.60%
EPS -12.91 -12.68 -14.82 2.03 -1.56 -1.43 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1576 1.1858 1.2047 1.2894 1.2988 1.2988 1.3458 -9.53%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.36 0.38 0.40 0.36 0.38 0.44 0.48 -
P/RPS 0.15 0.16 0.14 0.12 0.13 0.15 0.16 -4.20%
P/EPS -2.63 -2.82 -2.54 16.66 -22.89 -28.90 32.91 -
EY -38.09 -35.45 -39.38 6.00 -4.37 -3.46 3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.31 0.26 0.28 0.32 0.34 -10.03%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 25/08/20 16/06/20 24/02/20 27/11/19 28/08/19 21/05/19 -
Price 0.49 0.33 0.325 0.35 0.355 0.43 0.42 -
P/RPS 0.21 0.14 0.12 0.12 0.12 0.14 0.14 30.94%
P/EPS -3.57 -2.45 -2.06 16.20 -21.38 -28.24 28.79 -
EY -27.99 -40.82 -48.46 6.17 -4.68 -3.54 3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.25 0.26 0.26 0.31 0.29 23.83%

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