[SMCAP] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 28.66%
YoY- 651.86%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 152,703 182,011 221,974 253,840 287,018 299,530 286,868 -34.34%
PBT -34,698 -35,765 17,293 24,810 19,711 22,637 -16,519 64.08%
Tax -3,239 -3,387 -9,922 -8,539 -7,002 -7,019 -4,083 -14.31%
NP -37,937 -39,152 7,371 16,271 12,709 15,618 -20,602 50.29%
-
NP to SH -37,377 -38,625 7,605 16,429 12,769 15,631 -20,661 48.52%
-
Tax Rate - - 57.38% 34.42% 35.52% 31.01% - -
Total Cost 190,640 221,163 214,603 237,569 274,309 283,912 307,470 -27.30%
-
Net Worth 92,614 101,016 61,416 99,266 104,208 110,004 77,740 12.39%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 92,614 101,016 61,416 99,266 104,208 110,004 77,740 12.39%
NOSH 213,791 213,791 213,791 61,083 61,083 61,083 61,083 130.69%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -24.84% -21.51% 3.32% 6.41% 4.43% 5.21% -7.18% -
ROE -40.36% -38.24% 12.38% 16.55% 12.25% 14.21% -26.58% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 71.43 85.13 194.37 415.56 469.88 490.36 469.63 -71.53%
EPS -17.48 -18.07 6.66 26.90 20.90 25.59 -33.82 -35.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4332 0.4725 0.5378 1.6251 1.706 1.8009 1.2727 -51.28%
Adjusted Per Share Value based on latest NOSH - 61,083
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 35.18 41.93 51.14 58.48 66.12 69.01 66.09 -34.34%
EPS -8.61 -8.90 1.75 3.78 2.94 3.60 -4.76 48.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2134 0.2327 0.1415 0.2287 0.2401 0.2534 0.1791 12.40%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.18 0.115 0.19 0.45 0.44 0.545 0.59 -
P/RPS 0.25 0.14 0.10 0.11 0.09 0.11 0.13 54.70%
P/EPS -1.03 -0.64 2.85 1.67 2.10 2.13 -1.74 -29.52%
EY -97.13 -157.10 35.05 59.77 47.51 46.95 -57.33 42.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.24 0.35 0.28 0.26 0.30 0.46 -5.88%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 28/11/18 29/08/18 30/05/18 26/02/18 24/11/17 -
Price 0.17 0.16 0.13 0.235 0.52 0.48 0.545 -
P/RPS 0.24 0.19 0.07 0.06 0.11 0.10 0.12 58.80%
P/EPS -0.97 -0.89 1.95 0.87 2.49 1.88 -1.61 -28.68%
EY -102.84 -112.92 51.23 114.45 40.20 53.31 -62.06 40.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.24 0.14 0.30 0.27 0.43 -6.30%

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