[SMCAP] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -129.3%
YoY- -137.18%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 287,018 299,530 286,868 275,706 347,929 355,666 332,384 -9.32%
PBT 19,711 22,637 -16,519 1,677 5,191 6,866 11,945 39.68%
Tax -7,002 -7,019 -4,083 -962 5,036 5,152 -6,205 8.39%
NP 12,709 15,618 -20,602 715 10,227 12,018 5,740 69.95%
-
NP to SH 12,769 15,631 -20,661 -2,977 10,160 11,973 18,013 -20.51%
-
Tax Rate 35.52% 31.01% - 57.36% -97.01% -75.04% 51.95% -
Total Cost 274,309 283,912 307,470 274,991 337,702 343,648 326,644 -10.99%
-
Net Worth 104,208 110,004 77,740 83,714 92,315 94,648 61,083 42.82%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 104,208 110,004 77,740 83,714 92,315 94,648 61,083 42.82%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,083 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.43% 5.21% -7.18% 0.26% 2.94% 3.38% 1.73% -
ROE 12.25% 14.21% -26.58% -3.56% 11.01% 12.65% 29.49% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 469.88 490.36 469.63 451.36 569.60 582.26 544.15 -9.32%
EPS 20.90 25.59 -33.82 -4.87 16.63 19.60 29.49 -20.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.706 1.8009 1.2727 1.3705 1.5113 1.5495 1.00 42.82%
Adjusted Per Share Value based on latest NOSH - 61,083
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 66.12 69.01 66.09 63.52 80.16 81.94 76.57 -9.32%
EPS 2.94 3.60 -4.76 -0.69 2.34 2.76 4.15 -20.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2401 0.2534 0.1791 0.1929 0.2127 0.2181 0.1407 42.84%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.44 0.545 0.59 0.73 0.765 0.675 0.71 -
P/RPS 0.09 0.11 0.13 0.16 0.13 0.12 0.13 -21.75%
P/EPS 2.10 2.13 -1.74 -14.98 4.60 3.44 2.41 -8.77%
EY 47.51 46.95 -57.33 -6.68 21.74 29.04 41.53 9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.46 0.53 0.51 0.44 0.71 -48.84%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 24/11/17 25/08/17 29/05/17 27/02/17 28/11/16 -
Price 0.52 0.48 0.545 0.60 0.75 0.76 0.655 -
P/RPS 0.11 0.10 0.12 0.13 0.13 0.13 0.12 -5.64%
P/EPS 2.49 1.88 -1.61 -12.31 4.51 3.88 2.22 7.95%
EY 40.20 53.31 -62.06 -8.12 22.18 25.79 45.02 -7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.43 0.44 0.50 0.49 0.66 -40.91%

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