[SMCAP] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 42.04%
YoY- -348.65%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 71,623 71,915 74,196 81,796 76,743 93,262 96,128 -17.76%
PBT 36,171 -5,641 -5,732 -2,161 -2,985 9,370 967 1011.11%
Tax -3,926 -106 -2,835 -152 -990 6,200 -22 3039.91%
NP 32,245 -5,747 -8,567 -2,313 -3,975 15,570 945 945.26%
-
NP to SH 32,267 -5,702 -8,601 -2,333 -4,025 15,685 833 1037.23%
-
Tax Rate 10.85% - - - - -66.17% 2.28% -
Total Cost 39,378 77,662 82,763 84,109 80,718 77,692 95,183 -44.38%
-
Net Worth 110,004 77,740 83,714 92,315 94,648 61,083 61,083 47.86%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 110,004 77,740 83,714 92,315 94,648 61,083 61,083 47.86%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,083 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 45.02% -7.99% -11.55% -2.83% -5.18% 16.69% 0.98% -
ROE 29.33% -7.33% -10.27% -2.53% -4.25% 25.68% 1.36% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 117.25 117.73 121.47 133.91 125.64 152.68 157.37 -17.77%
EPS 52.82 -9.33 -14.08 -3.82 -6.59 25.68 1.36 1039.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8009 1.2727 1.3705 1.5113 1.5495 1.00 1.00 47.86%
Adjusted Per Share Value based on latest NOSH - 61,083
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.42 16.48 17.01 18.75 17.59 21.38 22.04 -17.77%
EPS 7.40 -1.31 -1.97 -0.53 -0.92 3.60 0.19 1041.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2522 0.1782 0.1919 0.2116 0.217 0.14 0.14 47.89%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.545 0.59 0.73 0.765 0.675 0.71 0.675 -
P/RPS 0.46 0.50 0.60 0.57 0.54 0.47 0.43 4.58%
P/EPS 1.03 -6.32 -5.18 -20.03 -10.24 2.77 49.50 -92.38%
EY 96.93 -15.82 -19.29 -4.99 -9.76 36.17 2.02 1211.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.46 0.53 0.51 0.44 0.71 0.68 -41.96%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 25/08/17 29/05/17 27/02/17 28/11/16 29/08/16 -
Price 0.48 0.545 0.60 0.75 0.76 0.655 0.68 -
P/RPS 0.41 0.46 0.49 0.56 0.60 0.43 0.43 -3.11%
P/EPS 0.91 -5.84 -4.26 -19.64 -11.53 2.55 49.86 -93.01%
EY 110.05 -17.13 -23.47 -5.09 -8.67 39.20 2.01 1331.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.43 0.44 0.50 0.49 0.66 0.68 -45.88%

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