[SMCAP] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -25.4%
YoY- 171.5%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 227,908 155,993 81,796 343,696 278,924 185,662 89,533 86.32%
PBT -13,535 -7,894 -2,161 4,971 9,852 481 -486 816.92%
Tax -3,092 -2,986 -152 6,944 6,142 -58 -36 1841.39%
NP -16,627 -10,880 -2,313 11,915 15,994 423 -522 902.72%
-
NP to SH -16,635 -10,993 -2,333 11,936 15,999 313 -520 905.61%
-
Tax Rate - - - -139.69% -62.34% 12.06% - -
Total Cost 244,535 166,873 84,109 331,781 262,930 185,239 90,055 94.51%
-
Net Worth 77,740 83,714 92,315 94,648 61,083 61,083 78,978 -1.04%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 77,740 83,714 92,315 94,648 61,083 61,083 78,978 -1.04%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,176 -0.10%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -7.30% -6.97% -2.83% 3.47% 5.73% 0.23% -0.58% -
ROE -21.40% -13.13% -2.53% 12.61% 26.19% 0.51% -0.66% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 373.11 255.38 133.91 562.67 456.63 303.95 146.35 86.51%
EPS -27.23 -17.90 -3.82 19.54 26.19 0.51 -0.85 906.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2727 1.3705 1.5113 1.5495 1.00 1.00 1.291 -0.94%
Adjusted Per Share Value based on latest NOSH - 61,083
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 52.51 35.94 18.84 79.18 64.26 42.77 20.63 86.31%
EPS -3.83 -2.53 -0.54 2.75 3.69 0.07 -0.12 904.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1791 0.1929 0.2127 0.2181 0.1407 0.1407 0.182 -1.06%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.59 0.73 0.765 0.675 0.71 0.675 0.72 -
P/RPS 0.16 0.29 0.57 0.12 0.16 0.22 0.49 -52.54%
P/EPS -2.17 -4.06 -20.03 3.45 2.71 131.73 -84.71 -91.29%
EY -46.16 -24.65 -4.99 28.95 36.89 0.76 -1.18 1049.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.51 0.44 0.71 0.68 0.56 -12.28%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 29/05/17 27/02/17 28/11/16 29/08/16 26/05/16 -
Price 0.545 0.60 0.75 0.76 0.655 0.68 0.79 -
P/RPS 0.15 0.23 0.56 0.14 0.14 0.22 0.54 -57.39%
P/EPS -2.00 -3.33 -19.64 3.89 2.50 132.70 -92.94 -92.24%
EY -49.97 -29.99 -5.09 25.71 39.99 0.75 -1.08 1185.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.50 0.49 0.66 0.68 0.61 -20.77%

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