Highlights

[SMCAP] YoY Quarter Result on 2015-09-30 [#3]

Stock [SMCAP]: SINMAH CAPITAL BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     112.66%    YoY -     1,129.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 40,049 71,915 93,262 63,236 101,102 111,145 94,331 -13.30%
  YoY % -44.31% -22.89% 47.48% -37.45% -9.04% 17.82% -
  Horiz. % 42.46% 76.24% 98.87% 67.04% 107.18% 117.82% 100.00%
PBT -13,158 -5,641 9,370 6,133 2,190 2,206 958 -
  YoY % -133.26% -160.20% 52.78% 180.05% -0.73% 130.27% -
  Horiz. % -1,373.49% -588.83% 978.08% 640.19% 228.60% 230.27% 100.00%
Tax -1,489 -106 6,200 -4,175 -1,259 -396 -261 33.65%
  YoY % -1,304.72% -101.71% 248.50% -231.61% -217.93% -51.72% -
  Horiz. % 570.50% 40.61% -2,375.48% 1,599.62% 482.38% 151.72% 100.00%
NP -14,647 -5,747 15,570 1,958 931 1,810 697 -
  YoY % -154.86% -136.91% 695.20% 110.31% -48.56% 159.68% -
  Horiz. % -2,101.43% -824.53% 2,233.86% 280.92% 133.57% 259.68% 100.00%
NP to SH -14,526 -5,702 15,685 5,678 462 1,704 553 -
  YoY % -154.75% -136.35% 176.24% 1,129.00% -72.89% 208.14% -
  Horiz. % -2,626.76% -1,031.10% 2,836.35% 1,026.76% 83.54% 308.14% 100.00%
Tax Rate - % - % -66.17 % 68.07 % 57.49 % 17.95 % 27.24 % -
  YoY % 0.00% 0.00% -197.21% 18.40% 220.28% -34.10% -
  Horiz. % 0.00% 0.00% -242.91% 249.89% 211.05% 65.90% 100.00%
Total Cost 54,696 77,662 77,692 61,278 100,171 109,335 93,634 -8.57%
  YoY % -29.57% -0.04% 26.79% -38.83% -8.38% 16.77% -
  Horiz. % 58.41% 82.94% 82.97% 65.44% 106.98% 116.77% 100.00%
Net Worth 61,416 77,740 61,083 61,083 94,966 162,298 88,701 -5.94%
  YoY % -21.00% 27.27% 0.00% -35.68% -41.49% 82.97% -
  Horiz. % 69.24% 87.64% 68.86% 68.86% 107.06% 182.97% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 61,416 77,740 61,083 61,083 94,966 162,298 88,701 -5.94%
  YoY % -21.00% 27.27% 0.00% -35.68% -41.49% 82.97% -
  Horiz. % 69.24% 87.64% 68.86% 68.86% 107.06% 182.97% 100.00%
NOSH 114,199 61,083 61,083 61,083 61,083 61,083 55,300 12.84%
  YoY % 86.96% 0.00% 0.00% 0.00% 0.00% 10.46% -
  Horiz. % 206.51% 110.46% 110.46% 110.46% 110.46% 110.46% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -36.57 % -7.99 % 16.69 % 3.10 % 0.92 % 1.63 % 0.74 % -
  YoY % -357.70% -147.87% 438.39% 236.96% -43.56% 120.27% -
  Horiz. % -4,941.89% -1,079.73% 2,255.41% 418.92% 124.32% 220.27% 100.00%
ROE -23.65 % -7.33 % 25.68 % 9.30 % 0.49 % 1.05 % 0.62 % -
  YoY % -222.65% -128.54% 176.13% 1,797.96% -53.33% 69.35% -
  Horiz. % -3,814.52% -1,182.26% 4,141.94% 1,500.00% 79.03% 169.35% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 35.07 117.73 152.68 103.52 165.52 181.96 170.58 -23.17%
  YoY % -70.21% -22.89% 47.49% -37.46% -9.03% 6.67% -
  Horiz. % 20.56% 69.02% 89.51% 60.69% 97.03% 106.67% 100.00%
EPS -12.72 -9.33 25.68 9.30 0.76 2.87 1.00 -
  YoY % -36.33% -136.33% 176.13% 1,123.68% -73.52% 187.00% -
  Horiz. % -1,272.00% -933.00% 2,568.00% 930.00% 76.00% 287.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5378 1.2727 1.0000 1.0000 1.5547 2.6570 1.6040 -16.64%
  YoY % -57.74% 27.27% 0.00% -35.68% -41.49% 65.65% -
  Horiz. % 33.53% 79.35% 62.34% 62.34% 96.93% 165.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,791
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.73 33.64 43.62 29.58 47.29 51.99 44.12 -13.30%
  YoY % -44.32% -22.88% 47.46% -37.45% -9.04% 17.84% -
  Horiz. % 42.45% 76.25% 98.87% 67.04% 107.18% 117.84% 100.00%
EPS -6.79 -2.67 7.34 2.66 0.22 0.80 0.26 -
  YoY % -154.31% -136.38% 175.94% 1,109.09% -72.50% 207.69% -
  Horiz. % -2,611.54% -1,026.92% 2,823.08% 1,023.08% 84.62% 307.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2873 0.3636 0.2857 0.2857 0.4442 0.7591 0.4149 -5.94%
  YoY % -20.98% 27.27% 0.00% -35.68% -41.48% 82.96% -
  Horiz. % 69.25% 87.64% 68.86% 68.86% 107.06% 182.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1900 0.5900 0.7100 0.5500 0.7950 0.5850 0.4900 -
P/RPS 0.54 0.50 0.47 0.53 0.48 0.32 0.29 10.91%
  YoY % 8.00% 6.38% -11.32% 10.42% 50.00% 10.34% -
  Horiz. % 186.21% 172.41% 162.07% 182.76% 165.52% 110.34% 100.00%
P/EPS -1.49 -6.32 2.77 5.92 105.11 20.97 49.00 -
  YoY % 76.42% -328.16% -53.21% -94.37% 401.24% -57.20% -
  Horiz. % -3.04% -12.90% 5.65% 12.08% 214.51% 42.80% 100.00%
EY -66.95 -15.82 36.17 16.90 0.95 4.77 2.04 -
  YoY % -323.20% -143.74% 114.02% 1,678.95% -80.08% 133.82% -
  Horiz. % -3,281.86% -775.49% 1,773.04% 828.43% 46.57% 233.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.46 0.71 0.55 0.51 0.22 0.31 2.04%
  YoY % -23.91% -35.21% 29.09% 7.84% 131.82% -29.03% -
  Horiz. % 112.90% 148.39% 229.03% 177.42% 164.52% 70.97% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 24/11/17 28/11/16 26/11/15 25/11/14 29/11/13 28/11/12 -
Price 0.1300 0.5450 0.6550 0.5750 0.7000 0.5950 0.5000 -
P/RPS 0.37 0.46 0.43 0.56 0.42 0.33 0.29 4.14%
  YoY % -19.57% 6.98% -23.21% 33.33% 27.27% 13.79% -
  Horiz. % 127.59% 158.62% 148.28% 193.10% 144.83% 113.79% 100.00%
P/EPS -1.02 -5.84 2.55 6.19 92.55 21.33 50.00 -
  YoY % 82.53% -329.02% -58.80% -93.31% 333.90% -57.34% -
  Horiz. % -2.04% -11.68% 5.10% 12.38% 185.10% 42.66% 100.00%
EY -97.85 -17.13 39.20 16.17 1.08 4.69 2.00 -
  YoY % -471.22% -143.70% 142.42% 1,397.22% -76.97% 134.50% -
  Horiz. % -4,892.50% -856.50% 1,960.00% 808.50% 54.00% 234.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.43 0.66 0.58 0.45 0.22 0.31 -4.17%
  YoY % -44.19% -34.85% 13.79% 28.89% 104.55% -29.03% -
  Horiz. % 77.42% 138.71% 212.90% 187.10% 145.16% 70.97% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers