[SMCAP] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 117.26%
YoY- -4.6%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 220,604 311,986 371,324 251,152 446,496 436,356 327,324 -6.36%
PBT -11,440 -15,788 962 5,306 2,848 6,408 -3,518 21.70%
Tax -9,014 -5,972 -116 -21,386 -2,128 -1,910 -1,848 30.21%
NP -20,454 -21,760 846 -16,080 720 4,498 -5,366 24.97%
-
NP to SH -20,272 -21,986 626 3,026 3,172 4,462 -5,364 24.79%
-
Tax Rate - - 12.06% 403.05% 74.72% 29.81% - -
Total Cost 241,058 333,746 370,478 267,232 445,776 431,858 332,690 -5.22%
-
Net Worth 99,266 83,714 61,083 86,945 93,597 153,961 88,517 1.92%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 99,266 83,714 61,083 86,945 93,597 153,961 88,517 1.92%
NOSH 61,083 61,083 61,083 61,083 61,083 55,497 55,527 1.60%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -9.27% -6.97% 0.23% -6.40% 0.16% 1.03% -1.64% -
ROE -20.42% -26.26% 1.02% 3.48% 3.39% 2.90% -6.06% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 361.15 510.76 607.90 411.16 730.96 786.26 589.48 -7.83%
EPS -33.18 -35.80 1.02 4.96 5.20 8.04 -9.66 22.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6251 1.3705 1.00 1.4234 1.5323 2.7742 1.5941 0.32%
Adjusted Per Share Value based on latest NOSH - 61,083
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 50.57 71.52 85.12 57.57 102.35 100.02 75.03 -6.36%
EPS -4.65 -5.04 0.14 0.69 0.73 1.02 -1.23 24.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.1919 0.14 0.1993 0.2146 0.3529 0.2029 1.92%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.45 0.73 0.675 0.60 0.64 0.83 0.56 -
P/RPS 0.12 0.14 0.11 0.15 0.09 0.11 0.09 4.90%
P/EPS -1.36 -2.03 65.86 12.11 12.32 10.32 -5.80 -21.46%
EY -73.75 -49.31 1.52 8.26 8.11 9.69 -17.25 27.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.53 0.68 0.42 0.42 0.30 0.35 -3.64%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 25/08/17 29/08/16 18/08/15 27/08/14 29/08/13 29/08/12 -
Price 0.235 0.60 0.68 0.52 0.77 0.52 0.51 -
P/RPS 0.07 0.12 0.11 0.13 0.11 0.07 0.09 -4.10%
P/EPS -0.71 -1.67 66.35 10.50 14.83 6.47 -5.28 -28.41%
EY -141.22 -59.99 1.51 9.53 6.74 15.46 -18.94 39.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.44 0.68 0.37 0.50 0.19 0.32 -12.86%

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