[SMCAP] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 96.88%
YoY- 88.13%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 343,696 278,924 185,662 89,533 345,926 188,812 125,576 95.06%
PBT 4,971 9,852 481 -486 -14,925 8,786 2,653 51.69%
Tax 6,944 6,142 -58 -36 -1,410 -14,868 -10,693 -
NP 11,915 15,994 423 -522 -16,335 -6,082 -8,040 -
-
NP to SH 11,936 15,999 313 -520 -16,693 7,191 1,513 293.81%
-
Tax Rate -139.69% -62.34% 12.06% - - 169.22% 403.05% -
Total Cost 331,781 262,930 185,239 90,055 362,261 194,894 133,616 82.86%
-
Net Worth 94,648 61,083 61,083 78,978 78,455 61,083 86,945 5.79%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 94,648 61,083 61,083 78,978 78,455 61,083 86,945 5.79%
NOSH 61,083 61,083 61,083 61,176 61,083 61,083 61,083 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.47% 5.73% 0.23% -0.58% -4.72% -3.22% -6.40% -
ROE 12.61% 26.19% 0.51% -0.66% -21.28% 11.77% 1.74% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 562.67 456.63 303.95 146.35 566.32 309.11 205.58 95.06%
EPS 19.54 26.19 0.51 -0.85 -27.33 11.77 2.48 293.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5495 1.00 1.00 1.291 1.2844 1.00 1.4234 5.79%
Adjusted Per Share Value based on latest NOSH - 61,083
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 78.78 63.94 42.56 20.52 79.30 43.28 28.79 95.04%
EPS 2.74 3.67 0.07 -0.12 -3.83 1.65 0.35 291.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.14 0.14 0.181 0.1798 0.14 0.1993 5.80%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.675 0.71 0.675 0.72 0.65 0.55 0.60 -
P/RPS 0.12 0.16 0.22 0.49 0.11 0.18 0.29 -44.32%
P/EPS 3.45 2.71 131.73 -84.71 -2.38 4.67 24.22 -72.56%
EY 28.95 36.89 0.76 -1.18 -42.04 21.40 4.13 264.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.71 0.68 0.56 0.51 0.55 0.42 3.13%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 29/08/16 26/05/16 24/02/16 26/11/15 18/08/15 -
Price 0.76 0.655 0.68 0.79 0.81 0.575 0.52 -
P/RPS 0.14 0.14 0.22 0.54 0.14 0.19 0.25 -31.94%
P/EPS 3.89 2.50 132.70 -92.94 -2.96 4.88 20.99 -67.32%
EY 25.71 39.99 0.75 -1.08 -33.74 20.47 4.76 206.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.66 0.68 0.61 0.63 0.58 0.37 20.49%

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