[SMCAP] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -17.46%
YoY- -347.08%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 195,080 153,262 159,904 182,012 200,468 220,604 277,136 -20.85%
PBT 10,114 -14,902 -16,080 -35,766 -25,170 -11,440 -20,348 -
Tax -8,172 -14 52 -3,387 -7,996 -9,014 -540 510.80%
NP 1,942 -14,916 -16,028 -39,153 -33,166 -20,454 -20,888 -
-
NP to SH 2,096 -14,626 -15,788 -38,626 -32,884 -20,272 -20,780 -
-
Tax Rate 80.80% - - - - - - -
Total Cost 193,137 168,178 175,932 221,165 233,634 241,058 298,024 -25.09%
-
Net Worth 193,053 89,236 92,614 101,016 61,416 99,266 104,208 50.78%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 193,053 89,236 92,614 101,016 61,416 99,266 104,208 50.78%
NOSH 213,791 213,791 213,791 213,791 213,791 61,083 61,083 130.34%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.00% -9.73% -10.02% -21.51% -16.54% -9.27% -7.54% -
ROE 1.09% -16.39% -17.05% -38.24% -53.54% -20.42% -19.94% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 91.25 71.69 74.79 85.14 175.54 361.15 453.70 -65.63%
EPS 0.65 -6.84 -7.40 -34.19 -41.64 -33.18 -34.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.903 0.4174 0.4332 0.4725 0.5378 1.6251 1.706 -34.54%
Adjusted Per Share Value based on latest NOSH - 213,791
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 44.72 35.13 36.65 41.72 45.95 50.57 63.53 -20.85%
EPS 0.48 -3.35 -3.62 -8.85 -7.54 -4.65 -4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4425 0.2046 0.2123 0.2316 0.1408 0.2275 0.2389 50.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.145 0.16 0.18 0.115 0.19 0.45 0.44 -
P/RPS 0.16 0.22 0.24 0.14 0.11 0.12 0.10 36.75%
P/EPS 14.79 -2.34 -2.44 -0.64 -0.66 -1.36 -1.29 -
EY 6.76 -42.76 -41.03 -157.11 -151.55 -73.75 -77.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.38 0.42 0.24 0.35 0.28 0.26 -27.62%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 28/08/19 30/05/19 28/02/19 28/11/18 29/08/18 30/05/18 -
Price 0.145 0.145 0.17 0.16 0.13 0.235 0.52 -
P/RPS 0.16 0.20 0.23 0.19 0.07 0.07 0.11 28.34%
P/EPS 14.79 -2.12 -2.30 -0.89 -0.45 -0.71 -1.53 -
EY 6.76 -47.18 -43.44 -112.92 -221.50 -141.22 -65.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.35 0.39 0.34 0.24 0.14 0.30 -34.20%

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