[SMCAP] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 85.99%
YoY- 71.84%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 131,494 112,862 108,606 115,052 123,136 130,481 148,804 -7.89%
PBT -8,014 -12,089 -158 -2,988 -24,669 -20,985 -21,004 -47.30%
Tax -547 114 334 -192 2,365 232 314 -
NP -8,561 -11,974 176 -3,180 -22,304 -20,753 -20,690 -44.38%
-
NP to SH -8,542 -11,949 214 -3,132 -22,354 -20,822 -20,800 -44.66%
-
Tax Rate - - - - - - - -
Total Cost 140,055 124,837 108,430 118,232 145,440 151,234 169,494 -11.91%
-
Net Worth 105,269 102,962 112,027 111,135 73,579 80,086 85,302 15.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 105,269 102,962 112,027 111,135 73,579 80,086 85,302 15.00%
NOSH 324,905 324,905 324,905 324,905 251,791 213,791 213,791 32.08%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -6.51% -10.61% 0.16% -2.76% -18.11% -15.91% -13.90% -
ROE -8.11% -11.61% 0.19% -2.82% -30.38% -26.00% -24.38% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 40.47 34.74 33.43 35.45 55.66 61.03 69.60 -30.26%
EPS -2.68 -3.77 0.06 -0.96 -10.37 -9.73 -9.72 -57.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.324 0.3169 0.3448 0.3424 0.3326 0.3746 0.399 -12.92%
Adjusted Per Share Value based on latest NOSH - 324,905
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.14 25.87 24.90 26.37 28.23 29.91 34.11 -7.89%
EPS -1.96 -2.74 0.05 -0.72 -5.12 -4.77 -4.77 -44.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2413 0.236 0.2568 0.2548 0.1687 0.1836 0.1955 15.02%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.145 0.23 0.34 0.325 0.52 0.245 0.115 -
P/RPS 0.36 0.66 1.02 0.92 0.93 0.40 0.17 64.68%
P/EPS -5.52 -6.25 516.21 -33.68 -5.15 -2.52 -1.18 178.92%
EY -18.13 -15.99 0.19 -2.97 -19.43 -39.75 -84.60 -64.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.73 0.99 0.95 1.56 0.65 0.29 33.92%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 23/11/21 24/08/21 28/05/21 26/02/21 26/11/20 26/08/20 -
Price 0.17 0.165 0.34 0.315 0.445 0.32 0.21 -
P/RPS 0.42 0.47 1.02 0.89 0.80 0.52 0.30 25.06%
P/EPS -6.47 -4.49 516.21 -32.64 -4.40 -3.29 -2.16 107.37%
EY -15.47 -22.29 0.19 -3.06 -22.71 -30.44 -46.33 -51.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.99 0.92 1.34 0.85 0.53 -1.25%

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