[SMCAP] YoY Annualized Quarter 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- 2.44%
YoY- 7.8%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 108,606 148,804 153,262 220,604 311,986 371,324 251,152 -13.02%
PBT -158 -21,004 -14,902 -11,440 -15,788 962 5,306 -
Tax 334 314 -14 -9,014 -5,972 -116 -21,386 -
NP 176 -20,690 -14,916 -20,454 -21,760 846 -16,080 -
-
NP to SH 214 -20,800 -14,626 -20,272 -21,986 626 3,026 -35.66%
-
Tax Rate - - - - - 12.06% 403.05% -
Total Cost 108,430 169,494 168,178 241,058 333,746 370,478 267,232 -13.94%
-
Net Worth 112,027 85,302 89,236 99,266 83,714 61,083 86,945 4.31%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 112,027 85,302 89,236 99,266 83,714 61,083 86,945 4.31%
NOSH 324,905 213,791 213,791 61,083 61,083 61,083 61,083 32.08%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 0.16% -13.90% -9.73% -9.27% -6.97% 0.23% -6.40% -
ROE 0.19% -24.38% -16.39% -20.42% -26.26% 1.02% 3.48% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 33.43 69.60 71.69 361.15 510.76 607.90 411.16 -34.15%
EPS 0.06 -9.72 -6.84 -33.18 -35.80 1.02 4.96 -52.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3448 0.399 0.4174 1.6251 1.3705 1.00 1.4234 -21.02%
Adjusted Per Share Value based on latest NOSH - 61,083
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 25.02 34.28 35.31 50.82 71.88 85.55 57.86 -13.02%
EPS 0.05 -4.79 -3.37 -4.67 -5.07 0.14 0.70 -35.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2581 0.1965 0.2056 0.2287 0.1929 0.1407 0.2003 4.31%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.34 0.115 0.16 0.45 0.73 0.675 0.60 -
P/RPS 1.02 0.17 0.22 0.12 0.14 0.11 0.15 37.60%
P/EPS 516.21 -1.18 -2.34 -1.36 -2.03 65.86 12.11 86.79%
EY 0.19 -84.60 -42.76 -73.75 -49.31 1.52 8.26 -46.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.29 0.38 0.28 0.53 0.68 0.42 15.34%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 26/08/20 28/08/19 29/08/18 25/08/17 29/08/16 18/08/15 -
Price 0.34 0.21 0.145 0.235 0.60 0.68 0.52 -
P/RPS 1.02 0.30 0.20 0.07 0.12 0.11 0.13 40.92%
P/EPS 516.21 -2.16 -2.12 -0.71 -1.67 66.35 10.50 91.28%
EY 0.19 -46.33 -47.18 -141.22 -59.99 1.51 9.53 -47.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.53 0.35 0.14 0.44 0.68 0.37 17.80%

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