[SMCAP] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -119.55%
YoY- -348.65%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 299,532 227,908 155,993 81,796 343,696 278,924 185,662 37.43%
PBT 22,638 -13,535 -7,894 -2,161 4,971 9,852 481 1194.43%
Tax -7,019 -3,092 -2,986 -152 6,944 6,142 -58 2325.33%
NP 15,619 -16,627 -10,880 -2,313 11,915 15,994 423 1001.59%
-
NP to SH 15,633 -16,635 -10,993 -2,333 11,936 15,999 313 1246.59%
-
Tax Rate 31.01% - - - -139.69% -62.34% 12.06% -
Total Cost 283,913 244,535 166,873 84,109 331,781 262,930 185,239 32.83%
-
Net Worth 110,004 77,740 83,714 92,315 94,648 61,083 61,083 47.86%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 110,004 77,740 83,714 92,315 94,648 61,083 61,083 47.86%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,083 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.21% -7.30% -6.97% -2.83% 3.47% 5.73% 0.23% -
ROE 14.21% -21.40% -13.13% -2.53% 12.61% 26.19% 0.51% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 490.37 373.11 255.38 133.91 562.67 456.63 303.95 37.43%
EPS 25.59 -27.23 -17.90 -3.82 19.54 26.19 0.51 1250.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8009 1.2727 1.3705 1.5113 1.5495 1.00 1.00 47.86%
Adjusted Per Share Value based on latest NOSH - 61,083
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 68.66 52.24 35.76 18.75 78.78 63.94 42.56 37.43%
EPS 3.58 -3.81 -2.52 -0.53 2.74 3.67 0.07 1267.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2522 0.1782 0.1919 0.2116 0.217 0.14 0.14 47.89%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.545 0.59 0.73 0.765 0.675 0.71 0.675 -
P/RPS 0.11 0.16 0.29 0.57 0.12 0.16 0.22 -36.92%
P/EPS 2.13 -2.17 -4.06 -20.03 3.45 2.71 131.73 -93.55%
EY 46.96 -46.16 -24.65 -4.99 28.95 36.89 0.76 1451.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.46 0.53 0.51 0.44 0.71 0.68 -41.96%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 25/08/17 29/05/17 27/02/17 28/11/16 29/08/16 -
Price 0.48 0.545 0.60 0.75 0.76 0.655 0.68 -
P/RPS 0.10 0.15 0.23 0.56 0.14 0.14 0.22 -40.79%
P/EPS 1.88 -2.00 -3.33 -19.64 3.89 2.50 132.70 -94.09%
EY 53.32 -49.97 -29.99 -5.09 25.71 39.99 0.75 1602.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.43 0.44 0.50 0.49 0.66 0.68 -45.88%

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