[SMCAP] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 59.13%
YoY- 24.02%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 182,475 195,080 153,262 159,904 182,012 200,468 220,604 -11.85%
PBT 1,417 10,114 -14,902 -16,080 -35,766 -25,170 -11,440 -
Tax -2,234 -8,172 -14 52 -3,387 -7,996 -9,014 -60.44%
NP -817 1,942 -14,916 -16,028 -39,153 -33,166 -20,454 -88.24%
-
NP to SH -900 2,096 -14,626 -15,788 -38,626 -32,884 -20,272 -87.39%
-
Tax Rate 157.66% 80.80% - - - - - -
Total Cost 183,292 193,137 168,178 175,932 221,165 233,634 241,058 -16.65%
-
Net Worth 95,650 193,053 89,236 92,614 101,016 61,416 99,266 -2.43%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 95,650 193,053 89,236 92,614 101,016 61,416 99,266 -2.43%
NOSH 213,791 213,791 213,791 213,791 213,791 213,791 61,083 129.99%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.45% 1.00% -9.73% -10.02% -21.51% -16.54% -9.27% -
ROE -0.94% 1.09% -16.39% -17.05% -38.24% -53.54% -20.42% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 85.35 91.25 71.69 74.79 85.14 175.54 361.15 -61.67%
EPS -0.42 0.65 -6.84 -7.40 -34.19 -41.64 -33.18 -94.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4474 0.903 0.4174 0.4332 0.4725 0.5378 1.6251 -57.58%
Adjusted Per Share Value based on latest NOSH - 213,791
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.04 44.94 35.31 36.84 41.93 46.18 50.82 -11.84%
EPS -0.21 0.48 -3.37 -3.64 -8.90 -7.58 -4.67 -87.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2204 0.4448 0.2056 0.2134 0.2327 0.1415 0.2287 -2.42%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.165 0.145 0.16 0.18 0.115 0.19 0.45 -
P/RPS 0.19 0.16 0.22 0.24 0.14 0.11 0.12 35.73%
P/EPS -39.20 14.79 -2.34 -2.44 -0.64 -0.66 -1.36 834.34%
EY -2.55 6.76 -42.76 -41.03 -157.11 -151.55 -73.75 -89.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.16 0.38 0.42 0.24 0.35 0.28 20.35%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 02/03/20 26/11/19 28/08/19 30/05/19 28/02/19 28/11/18 29/08/18 -
Price 0.125 0.145 0.145 0.17 0.16 0.13 0.235 -
P/RPS 0.15 0.16 0.20 0.23 0.19 0.07 0.07 65.98%
P/EPS -29.69 14.79 -2.12 -2.30 -0.89 -0.45 -0.71 1096.59%
EY -3.37 6.76 -47.18 -43.44 -112.92 -221.50 -141.22 -91.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.16 0.35 0.39 0.34 0.24 0.14 58.53%

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