[SMCAP] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -86.98%
YoY- -42.21%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 115,052 123,136 130,481 148,804 153,232 182,475 195,080 -29.65%
PBT -2,988 -24,669 -20,985 -21,004 -11,572 1,417 10,114 -
Tax -192 2,365 232 314 448 -2,234 -8,172 -91.77%
NP -3,180 -22,304 -20,753 -20,690 -11,124 -817 1,942 -
-
NP to SH -3,132 -22,354 -20,822 -20,800 -11,124 -900 2,096 -
-
Tax Rate - - - - - 157.66% 80.80% -
Total Cost 118,232 145,440 151,234 169,494 164,356 183,292 193,137 -27.88%
-
Net Worth 111,135 73,579 80,086 85,302 92,913 95,650 193,053 -30.77%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 111,135 73,579 80,086 85,302 92,913 95,650 193,053 -30.77%
NOSH 324,905 251,791 213,791 213,791 213,791 213,791 213,791 32.15%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -2.76% -18.11% -15.91% -13.90% -7.26% -0.45% 1.00% -
ROE -2.82% -30.38% -26.00% -24.38% -11.97% -0.94% 1.09% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 35.45 55.66 61.03 69.60 71.67 85.35 91.25 -46.72%
EPS -0.96 -10.37 -9.73 -9.72 -5.20 -0.42 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3424 0.3326 0.3746 0.399 0.4346 0.4474 0.903 -47.58%
Adjusted Per Share Value based on latest NOSH - 213,791
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.37 28.23 29.91 34.11 35.12 41.83 44.72 -29.65%
EPS -0.72 -5.12 -4.77 -4.77 -2.55 -0.21 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2548 0.1687 0.1836 0.1955 0.213 0.2193 0.4425 -30.76%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.325 0.52 0.245 0.115 0.085 0.165 0.145 -
P/RPS 0.92 0.93 0.40 0.17 0.12 0.19 0.16 220.61%
P/EPS -33.68 -5.15 -2.52 -1.18 -1.63 -39.20 14.79 -
EY -2.97 -19.43 -39.75 -84.60 -61.21 -2.55 6.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.56 0.65 0.29 0.20 0.37 0.16 227.54%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 26/02/21 26/11/20 26/08/20 26/06/20 02/03/20 26/11/19 -
Price 0.315 0.445 0.32 0.21 0.12 0.125 0.145 -
P/RPS 0.89 0.80 0.52 0.30 0.17 0.15 0.16 213.61%
P/EPS -32.64 -4.40 -3.29 -2.16 -2.31 -29.69 14.79 -
EY -3.06 -22.71 -30.44 -46.33 -43.36 -3.37 6.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.34 0.85 0.53 0.28 0.28 0.16 220.61%

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