[SMCAP] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 121.5%
YoY- 106.37%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 74,402 38,308 182,475 146,310 76,631 39,976 182,012 -44.95%
PBT -10,502 -2,893 1,417 7,586 -7,451 -4,020 -35,766 -55.85%
Tax 157 112 -2,234 -6,129 -7 13 -3,387 -
NP -10,345 -2,781 -817 1,457 -7,458 -4,007 -39,153 -58.85%
-
NP to SH -10,400 -2,781 -900 1,572 -7,313 -3,947 -38,626 -58.33%
-
Tax Rate - - 157.66% 80.79% - - - -
Total Cost 84,747 41,089 183,292 144,853 84,089 43,983 221,165 -47.27%
-
Net Worth 85,302 92,913 95,650 193,053 89,236 92,614 101,016 -10.66%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 85,302 92,913 95,650 193,053 89,236 92,614 101,016 -10.66%
NOSH 213,791 213,791 213,791 213,791 213,791 213,791 213,791 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -13.90% -7.26% -0.45% 1.00% -9.73% -10.02% -21.51% -
ROE -12.19% -2.99% -0.94% 0.81% -8.20% -4.26% -38.24% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.80 17.92 85.35 68.44 35.84 18.70 85.14 -44.95%
EPS -4.86 -1.30 -0.42 0.49 -3.42 -1.85 -34.19 -72.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.399 0.4346 0.4474 0.903 0.4174 0.4332 0.4725 -10.66%
Adjusted Per Share Value based on latest NOSH - 213,791
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 17.05 8.78 41.83 33.54 17.57 9.16 41.72 -44.95%
EPS -2.38 -0.64 -0.21 0.36 -1.68 -0.90 -8.85 -58.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1955 0.213 0.2193 0.4425 0.2046 0.2123 0.2316 -10.69%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.115 0.085 0.165 0.145 0.16 0.18 0.115 -
P/RPS 0.33 0.47 0.19 0.21 0.45 0.96 0.14 77.20%
P/EPS -2.36 -6.53 -39.20 19.72 -4.68 -9.75 -0.64 138.87%
EY -42.30 -15.30 -2.55 5.07 -21.38 -10.26 -157.11 -58.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.20 0.37 0.16 0.38 0.42 0.24 13.45%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 26/06/20 02/03/20 26/11/19 28/08/19 30/05/19 28/02/19 -
Price 0.21 0.12 0.125 0.145 0.145 0.17 0.16 -
P/RPS 0.60 0.67 0.15 0.21 0.40 0.91 0.19 115.39%
P/EPS -4.32 -9.23 -29.69 19.72 -4.24 -9.21 -0.89 186.95%
EY -23.16 -10.84 -3.37 5.07 -23.59 -10.86 -112.92 -65.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.28 0.28 0.16 0.35 0.39 0.34 34.47%

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