[SMCAP] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 124.99%
YoY- 332.59%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 275,706 347,929 355,666 332,384 302,358 267,066 267,639 2.00%
PBT 1,677 5,191 6,866 11,945 8,708 10,738 7,654 -63.68%
Tax -962 5,036 5,152 -6,205 -16,580 -23,430 -23,989 -88.30%
NP 715 10,227 12,018 5,740 -7,872 -12,692 -16,335 -
-
NP to SH -2,977 10,160 11,973 18,013 8,006 9,843 5,981 -
-
Tax Rate 57.36% -97.01% -75.04% 51.95% 190.40% 218.20% 313.42% -
Total Cost 274,991 337,702 343,648 326,644 310,230 279,758 283,974 -2.12%
-
Net Worth 83,714 92,315 94,648 61,083 61,083 78,858 78,465 4.41%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 83,714 92,315 94,648 61,083 61,083 78,858 78,465 4.41%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,083 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.26% 2.94% 3.38% 1.73% -2.60% -4.75% -6.10% -
ROE -3.56% 11.01% 12.65% 29.49% 13.11% 12.48% 7.62% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 451.36 569.60 582.26 544.15 494.99 437.22 438.10 2.00%
EPS -4.87 16.63 19.60 29.49 13.11 16.11 9.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3705 1.5113 1.5495 1.00 1.00 1.291 1.2844 4.42%
Adjusted Per Share Value based on latest NOSH - 61,083
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 63.20 79.75 81.53 76.19 69.31 61.22 61.35 2.00%
EPS -0.68 2.33 2.74 4.13 1.84 2.26 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1919 0.2116 0.217 0.14 0.14 0.1808 0.1799 4.40%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.73 0.765 0.675 0.71 0.675 0.72 0.65 -
P/RPS 0.16 0.13 0.12 0.13 0.14 0.16 0.15 4.40%
P/EPS -14.98 4.60 3.44 2.41 5.15 4.47 6.64 -
EY -6.68 21.74 29.04 41.53 19.42 22.38 15.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.44 0.71 0.68 0.56 0.51 2.59%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 29/05/17 27/02/17 28/11/16 29/08/16 26/05/16 24/02/16 -
Price 0.60 0.75 0.76 0.655 0.68 0.79 0.81 -
P/RPS 0.13 0.13 0.13 0.12 0.14 0.18 0.18 -19.51%
P/EPS -12.31 4.51 3.88 2.22 5.19 4.90 8.27 -
EY -8.12 22.18 25.79 45.02 19.27 20.40 12.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.49 0.66 0.68 0.61 0.63 -21.29%

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