[SMISCOR] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -38.26%
YoY- -32.24%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 138,311 138,056 143,276 146,467 125,289 116,240 105,958 4.53%
PBT -6,366 -404 3,693 4,975 7,353 2,235 5,708 -
Tax 227 -379 -2,113 -1,962 -3,189 -2,498 -2,217 -
NP -6,139 -783 1,580 3,013 4,164 -263 3,491 -
-
NP to SH -4,955 -1,384 1,295 2,125 3,136 -336 2,515 -
-
Tax Rate - - 57.22% 39.44% 43.37% 111.77% 38.84% -
Total Cost 144,450 138,839 141,696 143,454 121,125 116,503 102,467 5.88%
-
Net Worth 59,875 70,869 72,499 73,099 71,834 69,937 71,181 -2.83%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 1,062 - 1,409 - - -
Div Payout % - - 82.05% - 44.96% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 59,875 70,869 72,499 73,099 71,834 69,937 71,181 -2.83%
NOSH 44,800 42,184 41,666 42,499 42,255 42,386 42,119 1.03%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -4.44% -0.57% 1.10% 2.06% 3.32% -0.23% 3.29% -
ROE -8.28% -1.95% 1.79% 2.91% 4.37% -0.48% 3.53% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 328.02 327.27 343.86 344.63 296.50 274.24 251.57 4.51%
EPS -11.75 -3.28 3.11 5.00 7.42 -0.79 5.97 -
DPS 0.00 0.00 2.55 0.00 3.34 0.00 0.00 -
NAPS 1.42 1.68 1.74 1.72 1.70 1.65 1.69 -2.85%
Adjusted Per Share Value based on latest NOSH - 42,499
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 327.65 327.05 339.41 346.97 296.80 275.37 251.01 4.53%
EPS -11.74 -3.28 3.07 5.03 7.43 -0.80 5.96 -
DPS 0.00 0.00 2.52 0.00 3.34 0.00 0.00 -
NAPS 1.4184 1.6789 1.7175 1.7317 1.7017 1.6568 1.6863 -2.83%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.57 0.60 0.71 0.87 0.605 0.43 0.49 -
P/RPS 0.17 0.18 0.21 0.25 0.20 0.16 0.19 -1.83%
P/EPS -4.85 -18.29 22.84 17.40 8.15 -54.24 8.21 -
EY -20.62 -5.47 4.38 5.75 12.27 -1.84 12.19 -
DY 0.00 0.00 3.59 0.00 5.52 0.00 0.00 -
P/NAPS 0.40 0.36 0.41 0.51 0.36 0.26 0.29 5.50%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 26/11/15 20/11/14 19/11/13 28/11/12 30/01/12 -
Price 0.575 0.63 0.77 0.755 0.63 0.50 0.53 -
P/RPS 0.18 0.19 0.22 0.22 0.21 0.18 0.21 -2.53%
P/EPS -4.89 -19.20 24.77 15.10 8.49 -63.07 8.88 -
EY -20.44 -5.21 4.04 6.62 11.78 -1.59 11.27 -
DY 0.00 0.00 3.31 0.00 5.30 0.00 0.00 -
P/NAPS 0.40 0.38 0.44 0.44 0.37 0.30 0.31 4.33%

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