[SMCAP] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -44.05%
YoY- 171.5%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 303,877 311,986 327,184 343,696 371,898 371,324 358,132 -10.36%
PBT -18,046 -15,788 -8,644 4,971 13,136 962 -1,944 341.09%
Tax -4,122 -5,972 -608 6,944 8,189 -116 -144 833.85%
NP -22,169 -21,760 -9,252 11,915 21,325 846 -2,088 382.37%
-
NP to SH -22,180 -21,986 -9,332 11,936 21,332 626 -2,080 383.77%
-
Tax Rate - - - -139.69% -62.34% 12.06% - -
Total Cost 326,046 333,746 336,436 331,781 350,573 370,478 360,220 -6.42%
-
Net Worth 77,740 83,714 92,315 94,648 61,083 61,083 78,978 -1.04%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 77,740 83,714 92,315 94,648 61,083 61,083 78,978 -1.04%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,176 -0.10%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -7.30% -6.97% -2.83% 3.47% 5.73% 0.23% -0.58% -
ROE -28.53% -26.26% -10.11% 12.61% 34.92% 1.02% -2.63% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 497.48 510.76 535.64 562.67 608.84 607.90 585.41 -10.27%
EPS -36.31 -35.80 -15.28 19.54 34.92 1.02 -3.40 384.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2727 1.3705 1.5113 1.5495 1.00 1.00 1.291 -0.94%
Adjusted Per Share Value based on latest NOSH - 61,083
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 69.66 71.52 75.00 78.78 85.25 85.12 82.09 -10.35%
EPS -5.08 -5.04 -2.14 2.74 4.89 0.14 -0.48 381.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1782 0.1919 0.2116 0.217 0.14 0.14 0.181 -1.03%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.59 0.73 0.765 0.675 0.71 0.675 0.72 -
P/RPS 0.12 0.14 0.14 0.12 0.12 0.11 0.12 0.00%
P/EPS -1.62 -2.03 -5.01 3.45 2.03 65.86 -21.18 -81.95%
EY -61.54 -49.31 -19.97 28.95 49.19 1.52 -4.72 453.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.51 0.44 0.71 0.68 0.56 -12.28%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 29/05/17 27/02/17 28/11/16 29/08/16 26/05/16 -
Price 0.545 0.60 0.75 0.76 0.655 0.68 0.79 -
P/RPS 0.11 0.12 0.14 0.14 0.11 0.11 0.13 -10.53%
P/EPS -1.50 -1.67 -4.91 3.89 1.88 66.35 -23.24 -83.88%
EY -66.63 -59.99 -20.37 25.71 53.32 1.51 -4.30 520.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.50 0.49 0.66 0.68 0.61 -20.77%

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