[SMISCOR] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 106.0%
YoY- 107.36%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 42,495 41,848 35,477 34,746 21,641 30,960 32,377 4.63%
PBT 3,906 1,509 2,031 594 -4,173 4,092 -486 -
Tax -280 0 -85 0 -7 -55 -256 1.50%
NP 3,626 1,509 1,946 594 -4,180 4,037 -742 -
-
NP to SH 2,180 1,068 1,426 275 -3,735 3,817 -1,121 -
-
Tax Rate 7.17% 0.00% 4.19% 0.00% - 1.34% - -
Total Cost 38,869 40,339 33,531 34,152 25,821 26,923 33,119 2.70%
-
Net Worth 76,315 70,833 52,703 53,547 53,968 60,293 59,871 4.12%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 76,315 70,833 52,703 53,547 53,968 60,293 59,871 4.12%
NOSH 44,800 44,800 44,800 44,800 44,800 44,800 44,800 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.53% 3.61% 5.49% 1.71% -19.32% 13.04% -2.29% -
ROE 2.86% 1.51% 2.71% 0.51% -6.92% 6.33% -1.87% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 100.79 99.25 84.14 82.41 51.33 73.43 76.79 4.63%
EPS 5.17 2.53 3.38 0.65 -8.86 9.05 -2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.68 1.25 1.27 1.28 1.43 1.42 4.12%
Adjusted Per Share Value based on latest NOSH - 44,800
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 94.85 93.41 79.19 77.56 48.31 69.11 72.27 4.63%
EPS 4.87 2.38 3.18 0.61 -8.34 8.52 -2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7035 1.5811 1.1764 1.1952 1.2047 1.3458 1.3364 4.12%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.74 0.72 0.61 0.57 0.40 0.48 0.45 -
P/RPS 0.73 0.73 0.72 0.69 0.78 0.65 0.59 3.60%
P/EPS 14.31 28.42 18.04 87.39 -4.52 5.30 -16.93 -
EY 6.99 3.52 5.54 1.14 -22.15 18.86 -5.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.49 0.45 0.31 0.34 0.32 4.21%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 29/05/23 30/05/22 28/05/21 16/06/20 21/05/19 23/05/18 -
Price 0.805 0.85 0.65 0.625 0.325 0.42 0.54 -
P/RPS 0.80 0.86 0.77 0.76 0.63 0.57 0.70 2.24%
P/EPS 15.57 33.56 19.22 95.83 -3.67 4.64 -20.31 -
EY 6.42 2.98 5.20 1.04 -27.26 21.55 -4.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.52 0.49 0.25 0.29 0.38 2.47%

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