[SMCAP] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -56.62%
YoY- -347.08%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 131,494 123,136 182,475 182,012 299,532 343,696 345,926 -14.87%
PBT -8,014 -24,669 1,417 -35,766 22,638 4,971 -14,925 -9.83%
Tax -547 2,365 -2,234 -3,387 -7,019 6,944 -1,410 -14.58%
NP -8,561 -22,304 -817 -39,153 15,619 11,915 -16,335 -10.19%
-
NP to SH -8,542 -22,354 -900 -38,626 15,633 11,936 -16,693 -10.55%
-
Tax Rate - - 157.66% - 31.01% -139.69% - -
Total Cost 140,055 145,440 183,292 221,165 283,913 331,781 362,261 -14.63%
-
Net Worth 105,269 73,579 95,650 101,016 110,004 94,648 78,455 5.01%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 105,269 73,579 95,650 101,016 110,004 94,648 78,455 5.01%
NOSH 324,905 251,791 213,791 213,791 61,083 61,083 61,083 32.08%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -6.51% -18.11% -0.45% -21.51% 5.21% 3.47% -4.72% -
ROE -8.11% -30.38% -0.94% -38.24% 14.21% 12.61% -21.28% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 40.47 55.66 85.35 85.14 490.37 562.67 566.32 -35.55%
EPS -2.68 -10.37 -0.42 -34.19 25.59 19.54 -27.33 -32.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.324 0.3326 0.4474 0.4725 1.8009 1.5495 1.2844 -20.49%
Adjusted Per Share Value based on latest NOSH - 213,791
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 30.29 28.37 42.04 41.93 69.01 79.18 79.69 -14.87%
EPS -1.97 -5.15 -0.21 -8.90 3.60 2.75 -3.85 -10.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2425 0.1695 0.2204 0.2327 0.2534 0.2181 0.1807 5.02%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.145 0.52 0.165 0.115 0.545 0.675 0.65 -
P/RPS 0.36 0.93 0.19 0.14 0.11 0.12 0.11 21.82%
P/EPS -5.52 -5.15 -39.20 -0.64 2.13 3.45 -2.38 15.03%
EY -18.13 -19.43 -2.55 -157.11 46.96 28.95 -42.04 -13.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 1.56 0.37 0.24 0.30 0.44 0.51 -2.06%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 26/02/21 02/03/20 28/02/19 26/02/18 27/02/17 24/02/16 -
Price 0.17 0.445 0.125 0.16 0.48 0.76 0.81 -
P/RPS 0.42 0.80 0.15 0.19 0.10 0.14 0.14 20.07%
P/EPS -6.47 -4.40 -29.69 -0.89 1.88 3.89 -2.96 13.90%
EY -15.47 -22.71 -3.37 -112.92 53.32 25.71 -33.74 -12.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.34 0.28 0.34 0.27 0.49 0.63 -3.14%

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