[SMCAP] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
02-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -142.94%
YoY- 97.67%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 130,481 148,804 153,232 182,475 195,080 153,262 159,904 -12.64%
PBT -20,985 -21,004 -11,572 1,417 10,114 -14,902 -16,080 19.36%
Tax 232 314 448 -2,234 -8,172 -14 52 170.27%
NP -20,753 -20,690 -11,124 -817 1,942 -14,916 -16,028 18.73%
-
NP to SH -20,822 -20,800 -11,124 -900 2,096 -14,626 -15,788 20.20%
-
Tax Rate - - - 157.66% 80.80% - - -
Total Cost 151,234 169,494 164,356 183,292 193,137 168,178 175,932 -9.56%
-
Net Worth 80,086 85,302 92,913 95,650 193,053 89,236 92,614 -9.21%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 80,086 85,302 92,913 95,650 193,053 89,236 92,614 -9.21%
NOSH 213,791 213,791 213,791 213,791 213,791 213,791 213,791 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -15.91% -13.90% -7.26% -0.45% 1.00% -9.73% -10.02% -
ROE -26.00% -24.38% -11.97% -0.94% 1.09% -16.39% -17.05% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 61.03 69.60 71.67 85.35 91.25 71.69 74.79 -12.64%
EPS -9.73 -9.72 -5.20 -0.42 0.65 -6.84 -7.40 19.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3746 0.399 0.4346 0.4474 0.903 0.4174 0.4332 -9.21%
Adjusted Per Share Value based on latest NOSH - 213,791
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 30.06 34.28 35.30 42.04 44.94 35.31 36.84 -12.64%
EPS -4.80 -4.79 -2.56 -0.21 0.48 -3.37 -3.64 20.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1845 0.1965 0.2141 0.2204 0.4448 0.2056 0.2134 -9.22%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.245 0.115 0.085 0.165 0.145 0.16 0.18 -
P/RPS 0.40 0.17 0.12 0.19 0.16 0.22 0.24 40.44%
P/EPS -2.52 -1.18 -1.63 -39.20 14.79 -2.34 -2.44 2.16%
EY -39.75 -84.60 -61.21 -2.55 6.76 -42.76 -41.03 -2.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.29 0.20 0.37 0.16 0.38 0.42 33.68%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 26/06/20 02/03/20 26/11/19 28/08/19 30/05/19 -
Price 0.32 0.21 0.12 0.125 0.145 0.145 0.17 -
P/RPS 0.52 0.30 0.17 0.15 0.16 0.20 0.23 72.00%
P/EPS -3.29 -2.16 -2.31 -29.69 14.79 -2.12 -2.30 26.87%
EY -30.44 -46.33 -43.36 -3.37 6.76 -47.18 -43.44 -21.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.53 0.28 0.28 0.16 0.35 0.39 67.86%

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