[SMCAP] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 87.54%
YoY- 88.13%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 159,904 277,136 327,184 358,132 360,424 457,808 465,672 -16.31%
PBT -16,080 -20,348 -8,644 -1,944 -14,280 3,416 4,612 -
Tax 52 -540 -608 -144 30,940 -2,072 -2,984 -
NP -16,028 -20,888 -9,252 -2,088 16,660 1,344 1,628 -
-
NP to SH -15,788 -20,780 -9,332 -2,080 -17,528 2,028 2,044 -
-
Tax Rate - - - - - 60.66% 64.70% -
Total Cost 175,932 298,024 336,436 360,220 343,764 456,464 464,044 -14.91%
-
Net Worth 92,614 104,208 92,315 78,978 90,763 92,870 152,394 -7.96%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - 2,043 -
Div Payout % - - - - - - 100.00% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 92,614 104,208 92,315 78,978 90,763 92,870 152,394 -7.96%
NOSH 213,791 61,083 61,083 61,176 61,083 61,083 55,543 25.17%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -10.02% -7.54% -2.83% -0.58% 4.62% 0.29% 0.35% -
ROE -17.05% -19.94% -10.11% -2.63% -19.31% 2.18% 1.34% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 74.79 453.70 535.64 585.41 590.05 749.48 838.39 -33.14%
EPS -7.40 -34.00 -15.28 -3.40 -28.68 3.32 3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.68 -
NAPS 0.4332 1.706 1.5113 1.291 1.4859 1.5204 2.7437 -26.47%
Adjusted Per Share Value based on latest NOSH - 61,083
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 36.84 63.85 75.38 82.51 83.03 105.47 107.28 -16.31%
EPS -3.64 -4.79 -2.15 -0.48 -4.04 0.47 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
NAPS 0.2134 0.2401 0.2127 0.182 0.2091 0.214 0.3511 -7.95%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.18 0.44 0.765 0.72 0.725 0.69 0.58 -
P/RPS 0.24 0.10 0.14 0.12 0.12 0.09 0.07 22.78%
P/EPS -2.44 -1.29 -5.01 -21.18 -2.53 20.78 15.76 -
EY -41.03 -77.32 -19.97 -4.72 -39.58 4.81 6.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.34 -
P/NAPS 0.42 0.26 0.51 0.56 0.49 0.45 0.21 12.24%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 29/05/17 26/05/16 27/05/15 30/05/14 29/05/13 -
Price 0.17 0.52 0.75 0.79 0.61 0.62 0.70 -
P/RPS 0.23 0.11 0.14 0.13 0.10 0.08 0.08 19.23%
P/EPS -2.30 -1.53 -4.91 -23.24 -2.13 18.67 19.02 -
EY -43.44 -65.42 -20.37 -4.30 -47.04 5.35 5.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.39 0.30 0.50 0.61 0.41 0.41 0.26 6.98%

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