[SMCAP] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -56.62%
YoY- -347.08%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 146,310 76,631 39,976 182,012 150,351 110,302 69,284 64.52%
PBT 7,586 -7,451 -4,020 -35,766 -18,878 -5,720 -5,087 -
Tax -6,129 -7 13 -3,387 -5,997 -4,507 -135 1169.68%
NP 1,457 -7,458 -4,007 -39,153 -24,875 -10,227 -5,222 -
-
NP to SH 1,572 -7,313 -3,947 -38,626 -24,663 -10,136 -5,195 -
-
Tax Rate 80.79% - - - - - - -
Total Cost 144,853 84,089 43,983 221,165 175,226 120,529 74,506 55.70%
-
Net Worth 193,053 89,236 92,614 101,016 61,416 99,266 104,208 50.78%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 193,053 89,236 92,614 101,016 61,416 99,266 104,208 50.78%
NOSH 213,791 213,791 213,791 213,791 213,791 61,083 61,083 130.34%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.00% -9.73% -10.02% -21.51% -16.54% -9.27% -7.54% -
ROE 0.81% -8.20% -4.26% -38.24% -40.16% -10.21% -4.99% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 68.44 35.84 18.70 85.14 131.66 180.58 113.43 -28.57%
EPS 0.49 -3.42 -1.85 -34.19 -31.23 -16.59 -8.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.903 0.4174 0.4332 0.4725 0.5378 1.6251 1.706 -34.54%
Adjusted Per Share Value based on latest NOSH - 213,791
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 33.71 17.65 9.21 41.93 34.64 25.41 15.96 64.54%
EPS 0.36 -1.68 -0.91 -8.90 -5.68 -2.34 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4448 0.2056 0.2134 0.2327 0.1415 0.2287 0.2401 50.78%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.145 0.16 0.18 0.115 0.19 0.45 0.44 -
P/RPS 0.21 0.45 0.96 0.14 0.14 0.25 0.39 -33.78%
P/EPS 19.72 -4.68 -9.75 -0.64 -0.88 -2.71 -5.17 -
EY 5.07 -21.38 -10.26 -157.11 -113.67 -36.87 -19.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.38 0.42 0.24 0.35 0.28 0.26 -27.62%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 28/08/19 30/05/19 28/02/19 28/11/18 29/08/18 30/05/18 -
Price 0.145 0.145 0.17 0.16 0.13 0.235 0.52 -
P/RPS 0.21 0.40 0.91 0.19 0.10 0.13 0.46 -40.68%
P/EPS 19.72 -4.24 -9.21 -0.89 -0.60 -1.42 -6.11 -
EY 5.07 -23.59 -10.86 -112.92 -166.13 -70.61 -16.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.35 0.39 0.34 0.24 0.14 0.30 -34.20%

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