[SMCAP] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -116.1%
YoY- -122.67%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 31,660 40,049 41,018 69,284 71,623 71,915 74,196 -43.23%
PBT -16,887 -13,158 -633 -5,087 36,171 -5,641 -5,732 105.10%
Tax 2,609 -1,489 -4,372 -135 -3,926 -106 -2,835 -
NP -14,278 -14,647 -5,005 -5,222 32,245 -5,747 -8,567 40.43%
-
NP to SH -13,963 -14,526 -4,941 -5,195 32,267 -5,702 -8,601 38.00%
-
Tax Rate - - - - 10.85% - - -
Total Cost 45,938 54,696 46,023 74,506 39,378 77,662 82,763 -32.38%
-
Net Worth 101,016 61,416 99,266 104,208 110,004 77,740 83,714 13.30%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 101,016 61,416 99,266 104,208 110,004 77,740 83,714 13.30%
NOSH 213,791 213,791 61,083 61,083 61,083 61,083 61,083 129.99%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -45.10% -36.57% -12.20% -7.54% 45.02% -7.99% -11.55% -
ROE -13.82% -23.65% -4.98% -4.99% 29.33% -7.33% -10.27% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.81 35.07 67.15 113.43 117.25 117.73 121.47 -75.31%
EPS -6.53 -12.72 -8.09 -8.50 52.82 -9.33 -14.08 -40.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4725 0.5378 1.6251 1.706 1.8009 1.2727 1.3705 -50.73%
Adjusted Per Share Value based on latest NOSH - 61,083
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.26 9.18 9.40 15.88 16.42 16.48 17.01 -43.22%
EPS -3.20 -3.33 -1.13 -1.19 7.40 -1.31 -1.97 38.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2316 0.1408 0.2275 0.2389 0.2522 0.1782 0.1919 13.31%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.115 0.19 0.45 0.44 0.545 0.59 0.73 -
P/RPS 0.78 0.54 0.67 0.39 0.46 0.50 0.60 19.05%
P/EPS -1.76 -1.49 -5.56 -5.17 1.03 -6.32 -5.18 -51.21%
EY -56.79 -66.95 -17.98 -19.33 96.93 -15.82 -19.29 105.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.35 0.28 0.26 0.30 0.46 0.53 -40.94%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 29/08/18 30/05/18 26/02/18 24/11/17 25/08/17 -
Price 0.16 0.13 0.235 0.52 0.48 0.545 0.60 -
P/RPS 1.08 0.37 0.35 0.46 0.41 0.46 0.49 69.11%
P/EPS -2.45 -1.02 -2.91 -6.11 0.91 -5.84 -4.26 -30.77%
EY -40.82 -97.85 -34.42 -16.36 110.05 -17.13 -23.47 44.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.14 0.30 0.27 0.43 0.44 -15.75%

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