[SMCAP] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.88%
YoY- -203.98%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 220,604 277,136 299,532 303,877 311,986 327,184 343,696 -25.65%
PBT -11,440 -20,348 22,638 -18,046 -15,788 -8,644 4,971 -
Tax -9,014 -540 -7,019 -4,122 -5,972 -608 6,944 -
NP -20,454 -20,888 15,619 -22,169 -21,760 -9,252 11,915 -
-
NP to SH -20,272 -20,780 15,633 -22,180 -21,986 -9,332 11,936 -
-
Tax Rate - - 31.01% - - - -139.69% -
Total Cost 241,058 298,024 283,913 326,046 333,746 336,436 331,781 -19.22%
-
Net Worth 99,266 104,208 110,004 77,740 83,714 92,315 94,648 3.23%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 99,266 104,208 110,004 77,740 83,714 92,315 94,648 3.23%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,083 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -9.27% -7.54% 5.21% -7.30% -6.97% -2.83% 3.47% -
ROE -20.42% -19.94% 14.21% -28.53% -26.26% -10.11% 12.61% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 361.15 453.70 490.37 497.48 510.76 535.64 562.67 -25.65%
EPS -33.18 -34.00 25.59 -36.31 -35.80 -15.28 19.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6251 1.706 1.8009 1.2727 1.3705 1.5113 1.5495 3.23%
Adjusted Per Share Value based on latest NOSH - 61,083
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 50.57 63.53 68.66 69.66 71.52 75.00 78.78 -25.64%
EPS -4.65 -4.76 3.58 -5.08 -5.04 -2.14 2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.2389 0.2522 0.1782 0.1919 0.2116 0.217 3.20%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.45 0.44 0.545 0.59 0.73 0.765 0.675 -
P/RPS 0.12 0.10 0.11 0.12 0.14 0.14 0.12 0.00%
P/EPS -1.36 -1.29 2.13 -1.62 -2.03 -5.01 3.45 -
EY -73.75 -77.32 46.96 -61.54 -49.31 -19.97 28.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.30 0.46 0.53 0.51 0.44 -26.07%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 26/02/18 24/11/17 25/08/17 29/05/17 27/02/17 -
Price 0.235 0.52 0.48 0.545 0.60 0.75 0.76 -
P/RPS 0.07 0.11 0.10 0.11 0.12 0.14 0.14 -37.08%
P/EPS -0.71 -1.53 1.88 -1.50 -1.67 -4.91 3.89 -
EY -141.22 -65.42 53.32 -66.63 -59.99 -20.37 25.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.30 0.27 0.43 0.44 0.50 0.49 -56.71%

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