[SMISCOR] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -1455.79%
YoY- -228.16%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 123,840 129,508 136,096 125,388 162,176 141,928 119,192 0.63%
PBT 16,368 -1,944 -1,128 -5,252 6,480 8,076 8,380 11.79%
Tax -220 -1,024 -2,444 424 -1,096 -2,036 -3,268 -36.20%
NP 16,148 -2,968 -3,572 -4,828 5,384 6,040 5,112 21.12%
-
NP to SH 15,268 -4,484 -3,048 -5,152 4,020 3,876 3,900 25.52%
-
Tax Rate 1.34% - - - 16.91% 25.21% 39.00% -
Total Cost 107,692 132,476 139,668 130,216 156,792 135,888 114,080 -0.95%
-
Net Worth 60,293 59,871 61,563 71,790 74,741 72,464 69,642 -2.37%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 60,293 59,871 61,563 71,790 74,741 72,464 69,642 -2.37%
NOSH 44,800 44,800 44,800 42,229 42,226 42,130 42,207 0.99%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 13.04% -2.29% -2.62% -3.85% 3.32% 4.26% 4.29% -
ROE 25.32% -7.49% -4.95% -7.18% 5.38% 5.35% 5.60% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 293.72 307.16 322.75 296.92 384.06 336.88 282.39 0.65%
EPS 36.20 -10.64 -7.20 -12.20 9.52 9.20 9.24 25.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.46 1.70 1.77 1.72 1.65 -2.35%
Adjusted Per Share Value based on latest NOSH - 42,229
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 276.43 289.08 303.79 279.88 362.00 316.80 266.05 0.63%
EPS 34.08 -10.01 -6.80 -11.50 8.97 8.65 8.71 25.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3458 1.3364 1.3742 1.6025 1.6683 1.6175 1.5545 -2.37%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.48 0.45 0.63 0.75 0.685 0.665 0.39 -
P/RPS 0.16 0.15 0.20 0.25 0.18 0.20 0.14 2.24%
P/EPS 1.33 -4.23 -8.72 -6.15 7.20 7.23 4.22 -17.49%
EY 75.44 -23.63 -11.47 -16.27 13.90 13.83 23.69 21.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.43 0.44 0.39 0.39 0.24 5.97%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 23/05/18 24/05/17 27/05/16 27/05/15 27/05/14 30/05/13 -
Price 0.42 0.54 0.67 0.74 0.765 0.855 0.545 -
P/RPS 0.14 0.18 0.21 0.25 0.20 0.25 0.19 -4.96%
P/EPS 1.16 -5.08 -9.27 -6.07 8.04 9.29 5.90 -23.73%
EY 86.22 -19.69 -10.79 -16.49 12.44 10.76 16.95 31.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.46 0.44 0.43 0.50 0.33 -2.12%

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