[SMCAP] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 216.85%
YoY- 250.95%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 371,324 358,132 345,926 251,749 251,152 360,424 418,426 -7.65%
PBT 962 -1,944 -14,925 11,714 5,306 -14,280 5,433 -68.50%
Tax -116 -144 -1,410 -19,823 -21,386 30,940 -3,817 -90.28%
NP 846 -2,088 -16,335 -8,109 -16,080 16,660 1,616 -35.06%
-
NP to SH 626 -2,080 -16,693 9,588 3,026 -17,528 2,230 -57.16%
-
Tax Rate 12.06% - - 169.22% 403.05% - 70.26% -
Total Cost 370,478 360,220 362,261 259,858 267,232 343,764 416,810 -7.56%
-
Net Worth 61,083 78,978 78,455 61,083 86,945 90,763 95,112 -25.58%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 61,083 78,978 78,455 61,083 86,945 90,763 95,112 -25.58%
NOSH 61,083 61,176 61,083 61,083 61,083 61,083 61,059 0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.23% -0.58% -4.72% -3.22% -6.40% 4.62% 0.39% -
ROE 1.02% -2.63% -21.28% 15.70% 3.48% -19.31% 2.34% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 607.90 585.41 566.32 412.14 411.16 590.05 685.27 -7.68%
EPS 1.02 -3.40 -27.33 15.69 4.96 -28.68 3.65 -57.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.291 1.2844 1.00 1.4234 1.4859 1.5577 -25.60%
Adjusted Per Share Value based on latest NOSH - 61,083
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 85.12 82.09 79.30 57.71 57.57 82.62 95.91 -7.65%
EPS 0.14 -0.48 -3.83 2.20 0.69 -4.02 0.51 -57.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.181 0.1798 0.14 0.1993 0.2081 0.218 -25.58%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.675 0.72 0.65 0.55 0.60 0.725 0.60 -
P/RPS 0.11 0.12 0.11 0.13 0.15 0.12 0.09 14.32%
P/EPS 65.86 -21.18 -2.38 3.50 12.11 -2.53 16.43 152.55%
EY 1.52 -4.72 -42.04 28.54 8.26 -39.58 6.09 -60.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.51 0.55 0.42 0.49 0.39 44.91%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 24/02/16 26/11/15 18/08/15 27/05/15 26/02/15 -
Price 0.68 0.79 0.81 0.575 0.52 0.61 0.645 -
P/RPS 0.11 0.13 0.14 0.14 0.13 0.10 0.09 14.32%
P/EPS 66.35 -23.24 -2.96 3.66 10.50 -2.13 17.66 141.87%
EY 1.51 -4.30 -33.74 27.30 9.53 -47.04 5.66 -58.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.63 0.58 0.37 0.41 0.41 40.15%

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