[SMCAP] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -607.89%
YoY- -347.11%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 177,970 148,340 152,703 182,011 221,974 253,840 287,018 -27.26%
PBT -9,301 -37,496 -34,698 -35,765 17,293 24,810 19,711 -
Tax -3,520 1,113 -3,239 -3,387 -9,922 -8,539 -7,002 -36.74%
NP -12,821 -36,383 -37,937 -39,152 7,371 16,271 12,709 -
-
NP to SH -12,391 -35,802 -37,377 -38,625 7,605 16,429 12,769 -
-
Tax Rate - - - - 57.38% 34.42% 35.52% -
Total Cost 190,791 184,723 190,640 221,163 214,603 237,569 274,309 -21.48%
-
Net Worth 193,053 89,236 92,614 101,016 61,416 99,266 104,208 50.78%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 193,053 89,236 92,614 101,016 61,416 99,266 104,208 50.78%
NOSH 213,791 213,791 213,791 213,791 213,791 61,083 61,083 130.34%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -7.20% -24.53% -24.84% -21.51% 3.32% 6.41% 4.43% -
ROE -6.42% -40.12% -40.36% -38.24% 12.38% 16.55% 12.25% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 83.24 69.39 71.43 85.13 194.37 415.56 469.88 -68.42%
EPS -5.80 -16.75 -17.48 -18.07 6.66 26.90 20.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.903 0.4174 0.4332 0.4725 0.5378 1.6251 1.706 -34.54%
Adjusted Per Share Value based on latest NOSH - 213,791
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 41.00 34.17 35.18 41.93 51.14 58.48 66.12 -27.26%
EPS -2.85 -8.25 -8.61 -8.90 1.75 3.78 2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4448 0.2056 0.2134 0.2327 0.1415 0.2287 0.2401 50.78%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.145 0.16 0.18 0.115 0.19 0.45 0.44 -
P/RPS 0.17 0.23 0.25 0.14 0.10 0.11 0.09 52.74%
P/EPS -2.50 -0.96 -1.03 -0.64 2.85 1.67 2.10 -
EY -39.97 -104.66 -97.13 -157.10 35.05 59.77 47.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.38 0.42 0.24 0.35 0.28 0.26 -27.62%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 28/08/19 30/05/19 28/02/19 28/11/18 29/08/18 30/05/18 -
Price 0.145 0.145 0.17 0.16 0.13 0.235 0.52 -
P/RPS 0.17 0.21 0.24 0.19 0.07 0.06 0.11 33.63%
P/EPS -2.50 -0.87 -0.97 -0.89 1.95 0.87 2.49 -
EY -39.97 -115.49 -102.84 -112.92 51.23 114.45 40.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.35 0.39 0.34 0.24 0.14 0.30 -34.20%

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