[SMCAP] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -12.55%
YoY- 29.54%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 25,275 23,459 36,094 38,308 36,165 69,679 36,655 -21.86%
PBT -8,930 -5,236 -7,609 -2,893 -6,168 15,037 -3,431 88.66%
Tax 2,191 17 45 112 3,894 -6,122 -20 -
NP -6,739 -5,219 -7,564 -2,781 -2,274 8,915 -3,451 55.91%
-
NP to SH -6,737 -5,217 -7,619 -2,781 -2,471 8,885 -3,366 58.48%
-
Tax Rate - - - - - 40.71% - -
Total Cost 32,014 28,678 43,658 41,089 38,439 60,764 40,106 -13.89%
-
Net Worth 73,579 80,086 85,302 92,913 95,650 193,053 89,236 -12.01%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 73,579 80,086 85,302 92,913 95,650 193,053 89,236 -12.01%
NOSH 251,791 213,791 213,791 213,791 213,791 213,791 213,791 11.46%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -26.66% -22.25% -20.96% -7.26% -6.29% 12.79% -9.41% -
ROE -9.16% -6.51% -8.93% -2.99% -2.58% 4.60% -3.77% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 11.42 10.97 16.88 17.92 16.92 32.59 17.15 -23.65%
EPS -3.05 -2.44 -3.56 -1.30 -1.16 8.18 -1.57 55.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3326 0.3746 0.399 0.4346 0.4474 0.903 0.4174 -13.99%
Adjusted Per Share Value based on latest NOSH - 213,791
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.79 5.38 8.27 8.78 8.29 15.97 8.40 -21.88%
EPS -1.54 -1.20 -1.75 -0.64 -0.57 2.04 -0.77 58.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1687 0.1836 0.1955 0.213 0.2193 0.4425 0.2046 -12.01%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.52 0.245 0.115 0.085 0.165 0.145 0.16 -
P/RPS 4.55 2.23 0.68 0.47 0.98 0.44 0.93 186.81%
P/EPS -17.08 -10.04 -3.23 -6.53 -14.28 3.49 -10.16 41.16%
EY -5.86 -9.96 -30.99 -15.30 -7.00 28.66 -9.84 -29.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.65 0.29 0.20 0.37 0.16 0.38 155.29%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 26/08/20 26/06/20 02/03/20 26/11/19 28/08/19 -
Price 0.445 0.32 0.21 0.12 0.125 0.145 0.145 -
P/RPS 3.89 2.92 1.24 0.67 0.74 0.44 0.85 174.37%
P/EPS -14.61 -13.11 -5.89 -9.23 -10.82 3.49 -9.21 35.82%
EY -6.84 -7.63 -16.97 -10.84 -9.25 28.66 -10.86 -26.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.85 0.53 0.28 0.28 0.16 0.35 143.73%

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