[SMCAP] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -43.14%
YoY- -2383.78%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 84,647 54,303 28,763 123,136 97,861 74,402 38,308 69.56%
PBT -9,067 -79 -747 -24,669 -15,739 -10,502 -2,893 114.01%
Tax 86 167 -48 2,365 174 157 112 -16.13%
NP -8,981 88 -795 -22,304 -15,565 -10,345 -2,781 118.32%
-
NP to SH -8,962 107 -783 -22,354 -15,617 -10,400 -2,781 118.01%
-
Tax Rate - - - - - - - -
Total Cost 93,628 54,215 29,558 145,440 113,426 84,747 41,089 73.07%
-
Net Worth 102,962 112,027 111,135 73,579 80,086 85,302 92,913 7.07%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 102,962 112,027 111,135 73,579 80,086 85,302 92,913 7.07%
NOSH 324,905 324,905 324,905 251,791 213,791 213,791 213,791 32.15%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -10.61% 0.16% -2.76% -18.11% -15.91% -13.90% -7.26% -
ROE -8.70% 0.10% -0.70% -30.38% -19.50% -12.19% -2.99% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.05 16.71 8.86 55.66 45.77 34.80 17.92 28.29%
EPS -2.83 0.03 -0.24 -10.37 -7.30 -4.86 -1.30 67.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3169 0.3448 0.3424 0.3326 0.3746 0.399 0.4346 -18.97%
Adjusted Per Share Value based on latest NOSH - 251,791
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.40 12.45 6.59 28.23 22.43 17.05 8.78 69.56%
EPS -2.05 0.02 -0.18 -5.12 -3.58 -2.38 -0.64 117.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.236 0.2568 0.2548 0.1687 0.1836 0.1955 0.213 7.06%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.23 0.34 0.325 0.52 0.245 0.115 0.085 -
P/RPS 0.88 2.03 3.67 0.93 0.54 0.33 0.47 51.85%
P/EPS -8.34 1,032.41 -134.72 -5.15 -3.35 -2.36 -6.53 17.69%
EY -11.99 0.10 -0.74 -19.43 -29.82 -42.30 -15.30 -14.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.99 0.95 1.56 0.65 0.29 0.20 136.87%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/08/21 28/05/21 26/02/21 26/11/20 26/08/20 26/06/20 -
Price 0.165 0.34 0.315 0.445 0.32 0.21 0.12 -
P/RPS 0.63 2.03 3.55 0.80 0.70 0.60 0.67 -4.01%
P/EPS -5.98 1,032.41 -130.58 -4.40 -4.38 -4.32 -9.23 -25.10%
EY -16.72 0.10 -0.77 -22.71 -22.83 -23.16 -10.84 33.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.99 0.92 1.34 0.85 0.53 0.28 51.03%

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