[SMCAP] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 193.98%
YoY- 30.97%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 150,351 110,302 69,284 299,532 227,908 155,993 81,796 49.99%
PBT -18,878 -5,720 -5,087 22,638 -13,535 -7,894 -2,161 323.60%
Tax -5,997 -4,507 -135 -7,019 -3,092 -2,986 -152 1056.35%
NP -24,875 -10,227 -5,222 15,619 -16,627 -10,880 -2,313 386.51%
-
NP to SH -24,663 -10,136 -5,195 15,633 -16,635 -10,993 -2,333 380.98%
-
Tax Rate - - - 31.01% - - - -
Total Cost 175,226 120,529 74,506 283,913 244,535 166,873 84,109 63.04%
-
Net Worth 61,416 99,266 104,208 110,004 77,740 83,714 92,315 -23.77%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 61,416 99,266 104,208 110,004 77,740 83,714 92,315 -23.77%
NOSH 213,791 61,083 61,083 61,083 61,083 61,083 61,083 130.34%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -16.54% -9.27% -7.54% 5.21% -7.30% -6.97% -2.83% -
ROE -40.16% -10.21% -4.99% 14.21% -21.40% -13.13% -2.53% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 131.66 180.58 113.43 490.37 373.11 255.38 133.91 -1.12%
EPS -31.23 -16.59 -8.50 25.59 -27.23 -17.90 -3.82 305.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5378 1.6251 1.706 1.8009 1.2727 1.3705 1.5113 -49.75%
Adjusted Per Share Value based on latest NOSH - 61,083
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.46 25.28 15.88 68.66 52.24 35.76 18.75 49.98%
EPS -5.65 -2.32 -1.19 3.58 -3.81 -2.52 -0.53 383.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1408 0.2275 0.2389 0.2522 0.1782 0.1919 0.2116 -23.76%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.19 0.45 0.44 0.545 0.59 0.73 0.765 -
P/RPS 0.14 0.25 0.39 0.11 0.16 0.29 0.57 -60.74%
P/EPS -0.88 -2.71 -5.17 2.13 -2.17 -4.06 -20.03 -87.52%
EY -113.67 -36.87 -19.33 46.96 -46.16 -24.65 -4.99 702.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.26 0.30 0.46 0.53 0.51 -22.17%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 29/08/18 30/05/18 26/02/18 24/11/17 25/08/17 29/05/17 -
Price 0.13 0.235 0.52 0.48 0.545 0.60 0.75 -
P/RPS 0.10 0.13 0.46 0.10 0.15 0.23 0.56 -68.25%
P/EPS -0.60 -1.42 -6.11 1.88 -2.00 -3.33 -19.64 -90.20%
EY -166.13 -70.61 -16.36 53.32 -49.97 -29.99 -5.09 919.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.14 0.30 0.27 0.43 0.44 0.50 -38.66%

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