[SMISCOR] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1.43%
YoY- -39.16%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 128,404 140,523 134,070 151,805 138,645 117,539 113,393 2.09%
PBT -3,509 -1,183 -336 5,366 7,938 3,811 3,259 -
Tax -1,510 -1,483 -829 -2,467 -2,752 -2,335 -2,679 -9.10%
NP -5,019 -2,666 -1,165 2,899 5,186 1,476 580 -
-
NP to SH -5,190 -2,634 -1,801 2,562 4,211 967 119 -
-
Tax Rate - - - 45.97% 34.67% 61.27% 82.20% -
Total Cost 133,423 143,189 135,235 148,906 133,459 116,063 112,813 2.83%
-
Net Worth 59,871 61,563 71,790 74,741 72,464 69,642 68,875 -2.30%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 1,062 - 1,409 - -
Div Payout % - - - 41.47% - 145.80% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 59,871 61,563 71,790 74,741 72,464 69,642 68,875 -2.30%
NOSH 44,800 42,167 42,229 42,226 42,130 42,207 42,254 0.97%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -3.91% -1.90% -0.87% 1.91% 3.74% 1.26% 0.51% -
ROE -8.67% -4.28% -2.51% 3.43% 5.81% 1.39% 0.17% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 304.54 333.25 317.48 359.50 329.09 278.48 268.35 2.12%
EPS -12.31 -6.25 -4.26 6.07 10.00 2.29 0.28 -
DPS 0.00 0.00 0.00 2.50 0.00 3.34 0.00 -
NAPS 1.42 1.46 1.70 1.77 1.72 1.65 1.63 -2.27%
Adjusted Per Share Value based on latest NOSH - 42,226
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 286.62 313.67 299.26 338.85 309.48 262.36 253.11 2.09%
EPS -11.58 -5.88 -4.02 5.72 9.40 2.16 0.27 -
DPS 0.00 0.00 0.00 2.37 0.00 3.15 0.00 -
NAPS 1.3364 1.3742 1.6025 1.6683 1.6175 1.5545 1.5374 -2.30%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.45 0.63 0.75 0.685 0.665 0.39 0.46 -
P/RPS 0.15 0.19 0.24 0.19 0.20 0.14 0.17 -2.06%
P/EPS -3.66 -10.09 -17.59 11.29 6.65 17.02 163.34 -
EY -27.35 -9.92 -5.69 8.86 15.03 5.87 0.61 -
DY 0.00 0.00 0.00 3.65 0.00 8.56 0.00 -
P/NAPS 0.32 0.43 0.44 0.39 0.39 0.24 0.28 2.24%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 24/05/17 27/05/16 27/05/15 27/05/14 30/05/13 30/05/12 -
Price 0.54 0.67 0.74 0.765 0.855 0.545 0.43 -
P/RPS 0.18 0.20 0.23 0.21 0.26 0.20 0.16 1.98%
P/EPS -4.39 -10.73 -17.35 12.61 8.55 23.79 152.69 -
EY -22.80 -9.32 -5.76 7.93 11.69 4.20 0.65 -
DY 0.00 0.00 0.00 3.27 0.00 6.13 0.00 -
P/NAPS 0.38 0.46 0.44 0.43 0.50 0.33 0.26 6.52%

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