[SMCAP] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 87.54%
YoY- 88.13%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 343,696 371,898 371,324 358,132 345,926 251,749 251,152 23.14%
PBT 4,971 13,136 962 -1,944 -14,925 11,714 5,306 -4.23%
Tax 6,944 8,189 -116 -144 -1,410 -19,823 -21,386 -
NP 11,915 21,325 846 -2,088 -16,335 -8,109 -16,080 -
-
NP to SH 11,936 21,332 626 -2,080 -16,693 9,588 3,026 148.61%
-
Tax Rate -139.69% -62.34% 12.06% - - 169.22% 403.05% -
Total Cost 331,781 350,573 370,478 360,220 362,261 259,858 267,232 15.44%
-
Net Worth 94,648 61,083 61,083 78,978 78,455 61,083 86,945 5.79%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 94,648 61,083 61,083 78,978 78,455 61,083 86,945 5.79%
NOSH 61,083 61,083 61,083 61,176 61,083 61,083 61,083 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.47% 5.73% 0.23% -0.58% -4.72% -3.22% -6.40% -
ROE 12.61% 34.92% 1.02% -2.63% -21.28% 15.70% 3.48% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 562.67 608.84 607.90 585.41 566.32 412.14 411.16 23.14%
EPS 19.54 34.92 1.02 -3.40 -27.33 15.69 4.96 148.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5495 1.00 1.00 1.291 1.2844 1.00 1.4234 5.79%
Adjusted Per Share Value based on latest NOSH - 61,083
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 78.78 85.25 85.12 82.09 79.30 57.71 57.57 23.14%
EPS 2.74 4.89 0.14 -0.48 -3.83 2.20 0.69 149.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.14 0.14 0.181 0.1798 0.14 0.1993 5.80%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.675 0.71 0.675 0.72 0.65 0.55 0.60 -
P/RPS 0.12 0.12 0.11 0.12 0.11 0.13 0.15 -13.76%
P/EPS 3.45 2.03 65.86 -21.18 -2.38 3.50 12.11 -56.53%
EY 28.95 49.19 1.52 -4.72 -42.04 28.54 8.26 129.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.71 0.68 0.56 0.51 0.55 0.42 3.13%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 29/08/16 26/05/16 24/02/16 26/11/15 18/08/15 -
Price 0.76 0.655 0.68 0.79 0.81 0.575 0.52 -
P/RPS 0.14 0.11 0.11 0.13 0.14 0.14 0.13 5.04%
P/EPS 3.89 1.88 66.35 -23.24 -2.96 3.66 10.50 -48.26%
EY 25.71 53.32 1.51 -4.30 -33.74 27.30 9.53 93.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.66 0.68 0.61 0.63 0.58 0.37 20.49%

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