[SMCAP] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -274.1%
YoY- -848.57%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 182,012 299,532 343,696 345,926 418,426 455,381 400,514 -12.31%
PBT -35,766 22,638 4,971 -14,925 5,433 11,356 -8,144 27.95%
Tax -3,387 -7,019 6,944 -1,410 -3,817 -7,052 -572 34.48%
NP -39,153 15,619 11,915 -16,335 1,616 4,304 -8,716 28.43%
-
NP to SH -38,626 15,633 11,936 -16,693 2,230 4,330 -9,530 26.25%
-
Tax Rate - 31.01% -139.69% - 70.26% 62.10% - -
Total Cost 221,165 283,913 331,781 362,261 416,810 451,077 409,230 -9.74%
-
Net Worth 101,016 110,004 94,648 78,455 95,112 87,661 81,624 3.61%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 101,016 110,004 94,648 78,455 95,112 87,661 81,624 3.61%
NOSH 213,791 61,083 61,083 61,083 61,059 57,980 55,542 25.17%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -21.51% 5.21% 3.47% -4.72% 0.39% 0.95% -2.18% -
ROE -38.24% 14.21% 12.61% -21.28% 2.34% 4.94% -11.68% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 85.14 490.37 562.67 566.32 685.27 785.40 721.10 -29.94%
EPS -34.19 25.59 19.54 -27.33 3.65 7.47 -17.16 12.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4725 1.8009 1.5495 1.2844 1.5577 1.5119 1.4696 -17.22%
Adjusted Per Share Value based on latest NOSH - 61,083
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 41.72 68.66 78.78 79.30 95.91 104.39 91.81 -12.31%
EPS -8.85 3.58 2.74 -3.83 0.51 0.99 -2.18 26.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2316 0.2522 0.217 0.1798 0.218 0.2009 0.1871 3.61%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.115 0.545 0.675 0.65 0.60 0.635 0.60 -
P/RPS 0.14 0.11 0.12 0.11 0.09 0.08 0.08 9.77%
P/EPS -0.64 2.13 3.45 -2.38 16.43 8.50 -3.50 -24.65%
EY -157.11 46.96 28.95 -42.04 6.09 11.76 -28.60 32.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.44 0.51 0.39 0.42 0.41 -8.53%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 27/02/17 24/02/16 26/02/15 28/02/14 27/02/13 -
Price 0.16 0.48 0.76 0.81 0.645 0.635 0.53 -
P/RPS 0.19 0.10 0.14 0.14 0.09 0.08 0.07 18.09%
P/EPS -0.89 1.88 3.89 -2.96 17.66 8.50 -3.09 -18.72%
EY -112.92 53.32 25.71 -33.74 5.66 11.76 -32.37 23.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.27 0.49 0.63 0.41 0.42 0.36 -0.94%

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