[SMCAP] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 375.28%
YoY- 250.95%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 185,662 89,533 345,926 188,812 125,576 90,106 418,426 -41.85%
PBT 481 -486 -14,925 8,786 2,653 -3,570 5,433 -80.16%
Tax -58 -36 -1,410 -14,868 -10,693 7,735 -3,817 -93.88%
NP 423 -522 -16,335 -6,082 -8,040 4,165 1,616 -59.11%
-
NP to SH 313 -520 -16,693 7,191 1,513 -4,382 2,230 -73.02%
-
Tax Rate 12.06% - - 169.22% 403.05% - 70.26% -
Total Cost 185,239 90,055 362,261 194,894 133,616 85,941 416,810 -41.79%
-
Net Worth 61,083 78,978 78,455 61,083 86,945 90,763 95,112 -25.58%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 61,083 78,978 78,455 61,083 86,945 90,763 95,112 -25.58%
NOSH 61,083 61,176 61,083 61,083 61,083 61,083 61,059 0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.23% -0.58% -4.72% -3.22% -6.40% 4.62% 0.39% -
ROE 0.51% -0.66% -21.28% 11.77% 1.74% -4.83% 2.34% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 303.95 146.35 566.32 309.11 205.58 147.51 685.27 -41.86%
EPS 0.51 -0.85 -27.33 11.77 2.48 -7.17 3.65 -73.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.291 1.2844 1.00 1.4234 1.4859 1.5577 -25.60%
Adjusted Per Share Value based on latest NOSH - 61,083
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 42.56 20.52 79.30 43.28 28.79 20.65 95.91 -41.85%
EPS 0.07 -0.12 -3.83 1.65 0.35 -1.00 0.51 -73.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.181 0.1798 0.14 0.1993 0.2081 0.218 -25.58%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.675 0.72 0.65 0.55 0.60 0.725 0.60 -
P/RPS 0.22 0.49 0.11 0.18 0.29 0.49 0.09 81.56%
P/EPS 131.73 -84.71 -2.38 4.67 24.22 -10.11 16.43 301.09%
EY 0.76 -1.18 -42.04 21.40 4.13 -9.89 6.09 -75.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.51 0.55 0.42 0.49 0.39 44.91%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 24/02/16 26/11/15 18/08/15 27/05/15 26/02/15 -
Price 0.68 0.79 0.81 0.575 0.52 0.61 0.645 -
P/RPS 0.22 0.54 0.14 0.19 0.25 0.41 0.09 81.56%
P/EPS 132.70 -92.94 -2.96 4.88 20.99 -8.50 17.66 284.10%
EY 0.75 -1.08 -33.74 20.47 4.76 -11.76 5.66 -74.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.63 0.58 0.37 0.41 0.41 40.15%

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