[SMISCOR] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 41,845 41,098 36,120 35,477 39,890 15,853 22,687 50.23% QoQ % 1.82% 13.78% 1.81% -11.06% 151.62% -30.12% - Horiz. % 184.44% 181.15% 159.21% 156.38% 175.83% 69.88% 100.00%
PBT 844 18,764 1,266 2,031 1,132 -2,493 -1,403 - QoQ % -95.50% 1,382.15% -37.67% 79.42% 145.41% -77.69% - Horiz. % -60.16% -1,337.42% -90.24% -144.76% -80.68% 177.69% 100.00%
Tax -1,223 -1,533 6 -85 -79 -38 0 - QoQ % 20.22% -25,650.00% 107.06% -7.59% -107.89% 0.00% - Horiz. % 3,218.42% 4,034.21% -15.79% 223.68% 207.89% 100.00% -
NP -379 17,231 1,272 1,946 1,053 -2,531 -1,403 -58.11% QoQ % -102.20% 1,254.64% -34.64% 84.81% 141.60% -80.40% - Horiz. % 27.01% -1,228.15% -90.66% -138.70% -75.05% 180.40% 100.00%
NP to SH 19 16,939 702 1,426 654 -2,131 -963 - QoQ % -99.89% 2,312.96% -50.77% 118.04% 130.69% -121.29% - Horiz. % -1.97% -1,758.98% -72.90% -148.08% -67.91% 221.29% 100.00%
Tax Rate 144.91 % 8.17 % -0.47 % 4.19 % 6.98 % - % - % - QoQ % 1,673.68% 1,838.30% -111.22% -39.97% 0.00% 0.00% - Horiz. % 2,076.07% 117.05% -6.73% 60.03% 100.00% - -
Total Cost 42,224 23,867 34,848 33,531 38,837 18,384 24,090 45.22% QoQ % 76.91% -31.51% 3.93% -13.66% 111.25% -23.69% - Horiz. % 175.28% 99.07% 144.66% 139.19% 161.22% 76.31% 100.00%
Net Worth 69,147 69,990 53,547 52,703 51,438 51,017 52,703 19.79% QoQ % -1.20% 30.71% 1.60% 2.46% 0.83% -3.20% - Horiz. % 131.20% 132.80% 101.60% 100.00% 97.60% 96.80% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 69,147 69,990 53,547 52,703 51,438 51,017 52,703 19.79% QoQ % -1.20% 30.71% 1.60% 2.46% 0.83% -3.20% - Horiz. % 131.20% 132.80% 101.60% 100.00% 97.60% 96.80% 100.00%
NOSH 42,163 42,163 42,163 42,163 42,163 42,163 42,163 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -0.91 % 41.93 % 3.52 % 5.49 % 2.64 % -15.97 % -6.18 % -72.02% QoQ % -102.17% 1,091.19% -35.88% 107.95% 116.53% -158.41% - Horiz. % 14.72% -678.48% -56.96% -88.83% -42.72% 258.41% 100.00%
ROE 0.03 % 24.20 % 1.31 % 2.71 % 1.27 % -4.18 % -1.83 % - QoQ % -99.88% 1,747.33% -51.66% 113.39% 130.38% -128.42% - Horiz. % -1.64% -1,322.40% -71.58% -148.09% -69.40% 228.42% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 99.25 97.47 85.67 84.14 94.61 37.60 53.81 50.23% QoQ % 1.83% 13.77% 1.82% -11.07% 151.62% -30.12% - Horiz. % 184.45% 181.14% 159.21% 156.36% 175.82% 69.88% 100.00%
EPS 0.05 40.18 1.66 3.38 1.55 -5.05 -2.28 - QoQ % -99.88% 2,320.48% -50.89% 118.06% 130.69% -121.49% - Horiz. % -2.19% -1,762.28% -72.81% -148.25% -67.98% 221.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.6400 1.6600 1.2700 1.2500 1.2200 1.2100 1.2500 19.79% QoQ % -1.20% 30.71% 1.60% 2.46% 0.83% -3.20% - Horiz. % 131.20% 132.80% 101.60% 100.00% 97.60% 96.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,800 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 93.40 91.74 80.63 79.19 89.04 35.39 50.64 50.23% QoQ % 1.81% 13.78% 1.82% -11.06% 151.60% -30.11% - Horiz. % 184.44% 181.16% 159.22% 156.38% 175.83% 69.89% 100.00%
EPS 0.04 37.81 1.57 3.18 1.46 -4.76 -2.15 - QoQ % -99.89% 2,308.28% -50.63% 117.81% 130.67% -121.40% - Horiz. % -1.86% -1,758.60% -73.02% -147.91% -67.91% 221.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.5435 1.5623 1.1952 1.1764 1.1482 1.1388 1.1764 19.79% QoQ % -1.20% 30.71% 1.60% 2.46% 0.83% -3.20% - Horiz. % 131.21% 132.80% 101.60% 100.00% 97.60% 96.80% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.7950 0.6200 0.5850 0.6100 0.5800 0.7150 0.6500 -
P/RPS 0.80 0.64 0.68 0.72 0.61 1.90 1.21 -24.05% QoQ % 25.00% -5.88% -5.56% 18.03% -67.89% 57.02% - Horiz. % 66.12% 52.89% 56.20% 59.50% 50.41% 157.02% 100.00%
P/EPS 1,764.19 1.54 35.14 18.04 37.39 -14.15 -28.46 - QoQ % 114,457.79% -95.62% 94.79% -51.75% 364.24% 50.28% - Horiz. % -6,198.84% -5.41% -123.47% -63.39% -131.38% 49.72% 100.00%
EY 0.06 64.80 2.85 5.54 2.67 -7.07 -3.51 - QoQ % -99.91% 2,173.68% -48.56% 107.49% 137.77% -101.42% - Horiz. % -1.71% -1,846.15% -81.20% -157.83% -76.07% 201.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.48 0.37 0.46 0.49 0.48 0.59 0.52 -5.18% QoQ % 29.73% -19.57% -6.12% 2.08% -18.64% 13.46% - Horiz. % 92.31% 71.15% 88.46% 94.23% 92.31% 113.46% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 22/11/22 29/08/22 30/05/22 24/02/22 29/11/21 26/08/21 -
Price 0.8750 0.6800 0.6400 0.6500 0.6050 0.6250 0.7450 -
P/RPS 0.88 0.70 0.75 0.77 0.64 1.66 1.38 -25.85% QoQ % 25.71% -6.67% -2.60% 20.31% -61.45% 20.29% - Horiz. % 63.77% 50.72% 54.35% 55.80% 46.38% 120.29% 100.00%
P/EPS 1,941.72 1.69 38.44 19.22 39.00 -12.37 -32.62 - QoQ % 114,794.68% -95.60% 100.00% -50.72% 415.28% 62.08% - Horiz. % -5,952.54% -5.18% -117.84% -58.92% -119.56% 37.92% 100.00%
EY 0.05 59.08 2.60 5.20 2.56 -8.09 -3.07 - QoQ % -99.92% 2,172.31% -50.00% 103.12% 131.64% -163.52% - Horiz. % -1.63% -1,924.43% -84.69% -169.38% -83.39% 263.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.53 0.41 0.50 0.52 0.50 0.52 0.60 -7.92% QoQ % 29.27% -18.00% -3.85% 4.00% -3.85% -13.33% - Horiz. % 88.33% 68.33% 83.33% 86.67% 83.33% 86.67% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SMIS - First Quarter Results 31.03.2022 (Final).pdf 
