[SMISCOR] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 3.54%
YoY- 40.84%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 86,564 123,840 129,508 136,096 125,388 162,176 141,928 -7.90%
PBT -16,692 16,368 -1,944 -1,128 -5,252 6,480 8,076 -
Tax -28 -220 -1,024 -2,444 424 -1,096 -2,036 -51.02%
NP -16,720 16,148 -2,968 -3,572 -4,828 5,384 6,040 -
-
NP to SH -14,940 15,268 -4,484 -3,048 -5,152 4,020 3,876 -
-
Tax Rate - 1.34% - - - 16.91% 25.21% -
Total Cost 103,284 107,692 132,476 139,668 130,216 156,792 135,888 -4.46%
-
Net Worth 53,968 60,293 59,871 61,563 71,790 74,741 72,464 -4.78%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 53,968 60,293 59,871 61,563 71,790 74,741 72,464 -4.78%
NOSH 44,800 44,800 44,800 44,800 42,229 42,226 42,130 1.02%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -19.32% 13.04% -2.29% -2.62% -3.85% 3.32% 4.26% -
ROE -27.68% 25.32% -7.49% -4.95% -7.18% 5.38% 5.35% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 205.31 293.72 307.16 322.75 296.92 384.06 336.88 -7.91%
EPS -35.44 36.20 -10.64 -7.20 -12.20 9.52 9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.43 1.42 1.46 1.70 1.77 1.72 -4.80%
Adjusted Per Share Value based on latest NOSH - 44,800
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 193.22 276.43 289.08 303.79 279.88 362.00 316.80 -7.90%
EPS -33.35 34.08 -10.01 -6.80 -11.50 8.97 8.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2047 1.3458 1.3364 1.3742 1.6025 1.6683 1.6175 -4.78%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.40 0.48 0.45 0.63 0.75 0.685 0.665 -
P/RPS 0.19 0.16 0.15 0.20 0.25 0.18 0.20 -0.85%
P/EPS -1.13 1.33 -4.23 -8.72 -6.15 7.20 7.23 -
EY -88.58 75.44 -23.63 -11.47 -16.27 13.90 13.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.32 0.43 0.44 0.39 0.39 -3.75%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 16/06/20 21/05/19 23/05/18 24/05/17 27/05/16 27/05/15 27/05/14 -
Price 0.325 0.42 0.54 0.67 0.74 0.765 0.855 -
P/RPS 0.16 0.14 0.18 0.21 0.25 0.20 0.25 -7.16%
P/EPS -0.92 1.16 -5.08 -9.27 -6.07 8.04 9.29 -
EY -109.03 86.22 -19.69 -10.79 -16.49 12.44 10.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.38 0.46 0.44 0.43 0.50 -10.90%

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