[SMCAP] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -135.6%
YoY- -3612.14%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 277,136 299,532 303,877 311,986 327,184 343,696 371,898 -17.81%
PBT -20,348 22,638 -18,046 -15,788 -8,644 4,971 13,136 -
Tax -540 -7,019 -4,122 -5,972 -608 6,944 8,189 -
NP -20,888 15,619 -22,169 -21,760 -9,252 11,915 21,325 -
-
NP to SH -20,780 15,633 -22,180 -21,986 -9,332 11,936 21,332 -
-
Tax Rate - 31.01% - - - -139.69% -62.34% -
Total Cost 298,024 283,913 326,046 333,746 336,436 331,781 350,573 -10.26%
-
Net Worth 104,208 110,004 77,740 83,714 92,315 94,648 61,083 42.82%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 104,208 110,004 77,740 83,714 92,315 94,648 61,083 42.82%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,083 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -7.54% 5.21% -7.30% -6.97% -2.83% 3.47% 5.73% -
ROE -19.94% 14.21% -28.53% -26.26% -10.11% 12.61% 34.92% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 453.70 490.37 497.48 510.76 535.64 562.67 608.84 -17.82%
EPS -34.00 25.59 -36.31 -35.80 -15.28 19.54 34.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.706 1.8009 1.2727 1.3705 1.5113 1.5495 1.00 42.82%
Adjusted Per Share Value based on latest NOSH - 61,083
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 63.53 68.66 69.66 71.52 75.00 78.78 85.25 -17.81%
EPS -4.76 3.58 -5.08 -5.04 -2.14 2.74 4.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2389 0.2522 0.1782 0.1919 0.2116 0.217 0.14 42.84%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.44 0.545 0.59 0.73 0.765 0.675 0.71 -
P/RPS 0.10 0.11 0.12 0.14 0.14 0.12 0.12 -11.45%
P/EPS -1.29 2.13 -1.62 -2.03 -5.01 3.45 2.03 -
EY -77.32 46.96 -61.54 -49.31 -19.97 28.95 49.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.46 0.53 0.51 0.44 0.71 -48.84%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 24/11/17 25/08/17 29/05/17 27/02/17 28/11/16 -
Price 0.52 0.48 0.545 0.60 0.75 0.76 0.655 -
P/RPS 0.11 0.10 0.11 0.12 0.14 0.14 0.11 0.00%
P/EPS -1.53 1.88 -1.50 -1.67 -4.91 3.89 1.88 -
EY -65.42 53.32 -66.63 -59.99 -20.37 25.71 53.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.43 0.44 0.50 0.49 0.66 -40.91%

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