[SMCAP] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -18.31%
YoY- 25.68%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 182,011 221,974 253,840 287,018 299,530 286,868 275,706 -24.12%
PBT -35,765 17,293 24,810 19,711 22,637 -16,519 1,677 -
Tax -3,387 -9,922 -8,539 -7,002 -7,019 -4,083 -962 130.90%
NP -39,152 7,371 16,271 12,709 15,618 -20,602 715 -
-
NP to SH -38,625 7,605 16,429 12,769 15,631 -20,661 -2,977 449.58%
-
Tax Rate - 57.38% 34.42% 35.52% 31.01% - 57.36% -
Total Cost 221,163 214,603 237,569 274,309 283,912 307,470 274,991 -13.48%
-
Net Worth 101,016 61,416 99,266 104,208 110,004 77,740 83,714 13.30%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 101,016 61,416 99,266 104,208 110,004 77,740 83,714 13.30%
NOSH 213,791 213,791 61,083 61,083 61,083 61,083 61,083 129.99%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -21.51% 3.32% 6.41% 4.43% 5.21% -7.18% 0.26% -
ROE -38.24% 12.38% 16.55% 12.25% 14.21% -26.58% -3.56% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 85.13 194.37 415.56 469.88 490.36 469.63 451.36 -67.01%
EPS -18.07 6.66 26.90 20.90 25.59 -33.82 -4.87 139.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4725 0.5378 1.6251 1.706 1.8009 1.2727 1.3705 -50.73%
Adjusted Per Share Value based on latest NOSH - 61,083
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 41.93 51.14 58.48 66.12 69.01 66.09 63.52 -24.12%
EPS -8.90 1.75 3.78 2.94 3.60 -4.76 -0.69 447.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2327 0.1415 0.2287 0.2401 0.2534 0.1791 0.1929 13.28%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.115 0.19 0.45 0.44 0.545 0.59 0.73 -
P/RPS 0.14 0.10 0.11 0.09 0.11 0.13 0.16 -8.49%
P/EPS -0.64 2.85 1.67 2.10 2.13 -1.74 -14.98 -87.70%
EY -157.10 35.05 59.77 47.51 46.95 -57.33 -6.68 716.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.35 0.28 0.26 0.30 0.46 0.53 -40.94%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 29/08/18 30/05/18 26/02/18 24/11/17 25/08/17 -
Price 0.16 0.13 0.235 0.52 0.48 0.545 0.60 -
P/RPS 0.19 0.07 0.06 0.11 0.10 0.12 0.13 28.69%
P/EPS -0.89 1.95 0.87 2.49 1.88 -1.61 -12.31 -82.56%
EY -112.92 51.23 114.45 40.20 53.31 -62.06 -8.12 475.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.14 0.30 0.27 0.43 0.44 -15.75%

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