[SMCAP] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 41.8%
YoY- -197.22%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 138,314 131,495 109,922 103,037 113,591 123,136 134,026 2.12%
PBT -6,733 -8,014 -17,997 -14,245 -22,522 -24,668 -21,906 -54.48%
Tax -801 -547 2,277 2,375 2,205 2,365 4,068 -
NP -7,534 -8,561 -15,720 -11,870 -20,317 -22,303 -17,838 -43.73%
-
NP to SH -7,527 -8,542 -15,699 -11,847 -20,356 -22,354 -18,088 -44.29%
-
Tax Rate - - - - - - - -
Total Cost 145,848 140,056 125,642 114,907 133,908 145,439 151,864 -2.66%
-
Net Worth 105,467 105,269 102,962 112,027 111,135 73,579 80,086 20.16%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 105,467 105,269 102,962 112,027 111,135 73,579 80,086 20.16%
NOSH 337,605 324,905 324,905 324,905 324,905 251,791 213,791 35.64%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -5.45% -6.51% -14.30% -11.52% -17.89% -18.11% -13.31% -
ROE -7.14% -8.11% -15.25% -10.58% -18.32% -30.38% -22.59% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 41.30 40.47 33.83 31.71 35.00 55.66 62.69 -24.30%
EPS -2.25 -2.63 -4.83 -3.65 -6.27 -10.10 -8.46 -58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3149 0.324 0.3169 0.3448 0.3424 0.3326 0.3746 -10.93%
Adjusted Per Share Value based on latest NOSH - 324,905
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 31.71 30.14 25.20 23.62 26.04 28.23 30.72 2.13%
EPS -1.73 -1.96 -3.60 -2.72 -4.67 -5.12 -4.15 -44.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2418 0.2413 0.236 0.2568 0.2548 0.1687 0.1836 20.16%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.135 0.145 0.23 0.34 0.325 0.52 0.245 -
P/RPS 0.33 0.36 0.68 1.07 0.93 0.93 0.39 -10.54%
P/EPS -6.01 -5.52 -4.76 -9.32 -5.18 -5.15 -2.90 62.62%
EY -16.65 -18.13 -21.01 -10.72 -19.30 -19.43 -34.53 -38.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.73 0.99 0.95 1.56 0.65 -24.09%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 22/02/22 23/11/21 24/08/21 28/05/21 26/02/21 26/11/20 -
Price 0.14 0.17 0.165 0.34 0.315 0.445 0.32 -
P/RPS 0.34 0.42 0.49 1.07 0.90 0.80 0.51 -23.70%
P/EPS -6.23 -6.47 -3.41 -9.32 -5.02 -4.40 -3.78 39.57%
EY -16.05 -15.47 -29.28 -10.72 -19.91 -22.71 -26.44 -28.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.52 0.99 0.92 1.34 0.85 -35.55%

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