[SMISCOR] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[SMISCOR] SMIS CORPORATION BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 53.16%
YoY- -422.93%
Quarter Report
Latest QR
Upcoming QR
SMISCOR's Result
SMISCOR's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 160,433 160,911 113,907 114,446 116,419 126,511 128,404 3.77%
PBT 5,422 22,383 -733 -53 -6,839 3,008 -3,509 -
Tax -1,871 -2,750 -202 -190 -313 -1,495 -1,510 3.63%
NP 3,551 19,633 -935 -243 -7,152 1,513 -5,019 -
-
NP to SH 755 18,728 -1,014 314 -6,641 615 -5,190 -
-
Tax Rate 34.51% 12.29% - - - 49.70% - -
Total Cost 156,882 141,278 114,842 114,689 123,571 124,998 133,423 2.73%
-
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 2.21% 12.20% -0.82% -0.21% -6.14% 1.20% -3.91% -
ROE 0.99% 26.44% -1.92% 0.59% -12.31% 1.02% -8.67% -
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 380.51 381.64 270.16 271.44 276.12 300.05 304.54 3.77%
EPS 1.79 44.42 -2.40 0.74 -15.75 1.46 -12.31 -
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 358.11 359.18 254.26 255.46 259.86 282.39 286.62 3.77%
EPS 1.69 41.80 -2.26 0.70 -14.82 1.37 -11.58 -
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 0.19 0.19 0.23 0.21 0.14 0.16 0.15 4.01%
P/EPS 41.33 1.62 -25.36 76.54 -2.54 32.91 -3.66 -
EY 2.42 61.69 -3.94 1.31 -39.38 3.04 -27.35 -
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 0.21 0.22 0.24 0.23 0.12 0.14 0.18 2.60%
P/EPS 44.96 1.91 -27.03 83.92 -2.06 28.79 -4.39 -
EY 2.22 52.26 -3.70 1.19 -48.46 3.47 -22.80 -
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