[SMCAP] YoY TTM 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- 28.66%
YoY- 651.86%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 103,037 180,246 148,340 253,840 275,706 302,358 346,051 -18.26%
PBT -14,245 -1,633 -37,496 24,810 1,677 8,708 4,191 -
Tax 2,375 -2,071 1,113 -8,539 -962 -16,580 -10,959 -
NP -11,870 -3,704 -36,383 16,271 715 -7,872 -6,768 9.80%
-
NP to SH -11,847 -3,986 -35,802 16,429 -2,977 8,006 -1,052 49.65%
-
Tax Rate - - - 34.42% 57.36% 190.40% 261.49% -
Total Cost 114,907 183,950 184,723 237,569 274,991 310,230 352,819 -17.03%
-
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 -11.52% -2.05% -24.53% 6.41% 0.26% -2.60% -1.96% -
ROE -10.58% -4.67% -40.12% 16.55% -3.56% 13.11% -1.21% -
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 31.71 84.31 69.39 415.56 451.36 494.99 566.52 -38.12%
EPS -3.65 -1.86 -16.75 26.90 -4.87 13.11 -1.72 13.34%
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 23.62 41.32 34.00 58.19 63.20 69.31 79.32 -18.26%
EPS -2.72 -0.91 -8.21 3.77 -0.68 1.84 -0.24 49.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2568 0.1955 0.2046 0.2275 0.1919 0.14 0.1993 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 1.07 0.14 0.23 0.11 0.16 0.14 0.11 46.05%
P/EPS -9.32 -6.17 -0.96 1.67 -14.98 5.15 -34.84 -19.71%
EY -10.72 -16.21 -104.66 59.77 -6.68 19.42 -2.87 24.53%
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 1.07 0.25 0.21 0.06 0.13 0.14 0.09 51.01%
P/EPS -9.32 -11.26 -0.87 0.87 -12.31 5.19 -30.19 -17.77%
EY -10.72 -8.88 -115.49 114.45 -8.12 19.27 -3.31 21.61%
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