[SMCAP] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 28.51%
YoY- 61.79%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 36,412 118,524 142,328 131,494 112,862 108,606 115,052 -53.52%
PBT -7,356 -9,640 2,136 -8,014 -12,089 -158 -2,988 82.22%
Tax -5,054 -492 -1,208 -547 114 334 -192 783.13%
NP -12,410 -10,132 928 -8,561 -11,974 176 -3,180 147.66%
-
NP to SH -12,410 -10,132 928 -8,542 -11,949 214 -3,132 150.18%
-
Tax Rate - - 56.55% - - - - -
Total Cost 48,822 128,656 141,400 140,055 124,837 108,430 118,232 -44.51%
-
Net Worth 103,286 94,026 105,467 105,269 102,962 112,027 111,135 -4.76%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 103,286 94,026 105,467 105,269 102,962 112,027 111,135 -4.76%
NOSH 392,426 337,605 337,605 324,905 324,905 324,905 324,905 13.40%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -34.08% -8.55% 0.65% -6.51% -10.61% 0.16% -2.76% -
ROE -12.02% -10.78% 0.88% -8.11% -11.61% 0.19% -2.82% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.28 34.54 42.50 40.47 34.74 33.43 35.45 -59.04%
EPS -3.48 -3.00 0.28 -2.68 -3.77 0.06 -0.96 135.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2632 0.274 0.3149 0.324 0.3169 0.3448 0.3424 -16.07%
Adjusted Per Share Value based on latest NOSH - 324,905
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.35 27.17 32.63 30.14 25.87 24.90 26.37 -53.51%
EPS -2.84 -2.32 0.21 -1.96 -2.74 0.05 -0.72 149.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2368 0.2155 0.2418 0.2413 0.236 0.2568 0.2548 -4.76%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.11 0.125 0.135 0.145 0.23 0.34 0.325 -
P/RPS 1.19 0.36 0.32 0.36 0.66 1.02 0.92 18.69%
P/EPS -3.48 -4.23 48.72 -5.52 -6.25 516.21 -33.68 -77.95%
EY -28.75 -23.62 2.05 -18.13 -15.99 0.19 -2.97 353.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.43 0.45 0.73 0.99 0.95 -41.93%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 23/08/22 24/05/22 22/02/22 23/11/21 24/08/21 28/05/21 -
Price 0.115 0.105 0.14 0.17 0.165 0.34 0.315 -
P/RPS 1.24 0.30 0.33 0.42 0.47 1.02 0.89 24.71%
P/EPS -3.64 -3.56 50.53 -6.47 -4.49 516.21 -32.64 -76.80%
EY -27.50 -28.12 1.98 -15.47 -22.29 0.19 -3.06 331.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.44 0.52 0.52 0.99 0.92 -38.81%

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