[SMCAP] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -7.59%
YoY- -56.32%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 23,117 23,588 14,028 29,409 36,412 118,524 142,328 -70.19%
PBT -8,150 -6,318 -10,108 -9,685 -7,356 -9,640 2,136 -
Tax 469 406 240 -3,668 -5,054 -492 -1,208 -
NP -7,681 -5,912 -9,868 -13,353 -12,410 -10,132 928 -
-
NP to SH -7,681 -5,912 -9,868 -13,353 -12,410 -10,132 928 -
-
Tax Rate - - - - - - 56.55% -
Total Cost 30,798 29,500 23,896 42,762 48,822 128,656 141,400 -63.76%
-
Net Worth 93,476 96,262 96,772 99,244 103,286 94,026 105,467 -7.72%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 93,476 96,262 96,772 99,244 103,286 94,026 105,467 -7.72%
NOSH 392,426 392,426 392,426 392,426 392,426 337,605 337,605 10.54%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -33.23% -25.06% -70.35% -45.40% -34.08% -8.55% 0.65% -
ROE -8.22% -6.14% -10.20% -13.45% -12.02% -10.78% 0.88% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.89 6.01 3.57 7.49 9.28 34.54 42.50 -73.18%
EPS -1.96 -1.50 -2.52 -3.66 -3.48 -3.00 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2382 0.2453 0.2466 0.2529 0.2632 0.274 0.3149 -16.96%
Adjusted Per Share Value based on latest NOSH - 392,426
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.30 5.41 3.22 6.74 8.35 27.17 32.63 -70.19%
EPS -1.76 -1.36 -2.26 -3.06 -2.84 -2.32 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2143 0.2207 0.2218 0.2275 0.2368 0.2155 0.2418 -7.72%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.10 0.105 0.10 0.11 0.11 0.125 0.135 -
P/RPS 1.70 1.75 2.80 1.47 1.19 0.36 0.32 204.15%
P/EPS -5.11 -6.97 -3.98 -3.23 -3.48 -4.23 48.72 -
EY -19.57 -14.35 -25.15 -30.93 -28.75 -23.62 2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.41 0.43 0.42 0.46 0.43 -1.55%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 23/08/23 29/05/23 20/02/23 29/11/22 23/08/22 24/05/22 -
Price 0.105 0.115 0.105 0.125 0.115 0.105 0.14 -
P/RPS 1.78 1.91 2.94 1.67 1.24 0.30 0.33 207.25%
P/EPS -5.36 -7.63 -4.18 -3.67 -3.64 -3.56 50.53 -
EY -18.64 -13.10 -23.95 -27.22 -27.50 -28.12 1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.43 0.49 0.44 0.38 0.44 0.00%

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 ⃤ & 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