[SMCAP] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 88.38%
YoY- 71.84%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 46,848 30,344 25,540 28,763 25,275 23,459 36,094 18.93%
PBT 1,053 -8,988 668 -747 -8,930 -5,236 -7,609 -
Tax -633 -81 215 -48 2,191 17 45 -
NP 420 -9,069 883 -795 -6,739 -5,219 -7,564 -
-
NP to SH 420 -9,069 890 -783 -6,737 -5,217 -7,619 -
-
Tax Rate 60.11% - -32.19% - - - - -
Total Cost 46,428 39,413 24,657 29,558 32,014 28,678 43,658 4.17%
-
Net Worth 105,269 102,962 112,027 111,135 73,579 80,086 85,302 15.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 105,269 102,962 112,027 111,135 73,579 80,086 85,302 15.00%
NOSH 324,905 324,905 324,905 324,905 251,791 213,791 213,791 32.08%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.90% -29.89% 3.46% -2.76% -26.66% -22.25% -20.96% -
ROE 0.40% -8.81% 0.79% -0.70% -9.16% -6.51% -8.93% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.42 9.34 7.86 8.86 11.42 10.97 16.88 -9.94%
EPS 0.01 -2.79 0.27 -0.24 -3.05 -2.44 -3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.324 0.3169 0.3448 0.3424 0.3326 0.3746 0.399 -12.92%
Adjusted Per Share Value based on latest NOSH - 324,905
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.79 6.99 5.88 6.63 5.82 5.40 8.32 18.86%
EPS 0.10 -2.09 0.21 -0.18 -1.55 -1.20 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2425 0.2372 0.2581 0.256 0.1695 0.1845 0.1965 15.00%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.145 0.23 0.34 0.325 0.52 0.245 0.115 -
P/RPS 1.01 2.46 4.33 3.67 4.55 2.23 0.68 30.08%
P/EPS 112.17 -8.24 124.12 -134.72 -17.08 -10.04 -3.23 -
EY 0.89 -12.14 0.81 -0.74 -5.86 -9.96 -30.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.73 0.99 0.95 1.56 0.65 0.29 33.92%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 23/11/21 24/08/21 28/05/21 26/02/21 26/11/20 26/08/20 -
Price 0.17 0.165 0.34 0.315 0.445 0.32 0.21 -
P/RPS 1.18 1.77 4.33 3.55 3.89 2.92 1.24 -3.24%
P/EPS 131.51 -5.91 124.12 -130.58 -14.61 -13.11 -5.89 -
EY 0.76 -16.92 0.81 -0.77 -6.84 -7.63 -16.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.99 0.92 1.34 0.85 0.53 -1.25%

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