[SMCAP] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 160.93%
YoY- 147.68%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 89,533 80,058 63,236 60,836 90,106 94,007 101,102 -7.77%
PBT -486 -10,127 6,133 2,997 -3,570 2,574 2,190 -
Tax -36 -126 -4,175 -6,872 -595 -2,233 -1,259 -90.62%
NP -522 -10,253 1,958 -3,875 -4,165 341 931 -
-
NP to SH -520 -10,300 5,678 2,670 -4,382 198 462 -
-
Tax Rate - - 68.07% 229.30% - 86.75% 57.49% -
Total Cost 90,055 90,311 61,278 64,711 94,271 93,666 100,171 -6.84%
-
Net Worth 78,858 78,455 61,083 86,945 90,763 95,094 94,966 -11.64%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 78,858 78,455 61,083 86,945 90,763 95,094 94,966 -11.64%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,083 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -0.58% -12.81% 3.10% -6.37% -4.62% 0.36% 0.92% -
ROE -0.66% -13.13% 9.30% 3.07% -4.83% 0.21% 0.49% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 146.58 131.06 103.52 99.60 147.51 153.90 165.52 -7.77%
EPS -0.85 -16.86 9.30 4.37 -7.17 0.32 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.291 1.2844 1.00 1.4234 1.4859 1.5568 1.5547 -11.64%
Adjusted Per Share Value based on latest NOSH - 61,083
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 20.52 18.35 14.50 13.95 20.65 21.55 23.18 -7.79%
EPS -0.12 -2.36 1.30 0.61 -1.00 0.05 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1808 0.1798 0.14 0.1993 0.2081 0.218 0.2177 -11.63%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.72 0.65 0.55 0.60 0.725 0.60 0.795 -
P/RPS 0.49 0.50 0.53 0.60 0.49 0.39 0.48 1.38%
P/EPS -84.58 -3.85 5.92 13.73 -10.11 185.10 105.11 -
EY -1.18 -25.94 16.90 7.29 -9.89 0.54 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.55 0.42 0.49 0.39 0.51 6.42%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 24/02/16 26/11/15 18/08/15 27/05/15 26/02/15 25/11/14 -
Price 0.79 0.81 0.575 0.52 0.61 0.645 0.70 -
P/RPS 0.54 0.62 0.56 0.52 0.41 0.42 0.42 18.22%
P/EPS -92.80 -4.80 6.19 11.90 -8.50 198.98 92.55 -
EY -1.08 -20.82 16.17 8.41 -11.76 0.50 1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.58 0.37 0.41 0.41 0.45 22.46%

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