[SMCAP] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -594.02%
YoY- -214.7%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 253,840 287,018 299,530 286,868 275,706 347,929 355,666 -20.18%
PBT 24,810 19,711 22,637 -16,519 1,677 5,191 6,866 136.03%
Tax -8,539 -7,002 -7,019 -4,083 -962 5,036 5,152 -
NP 16,271 12,709 15,618 -20,602 715 10,227 12,018 22.45%
-
NP to SH 16,429 12,769 15,631 -20,661 -2,977 10,160 11,973 23.55%
-
Tax Rate 34.42% 35.52% 31.01% - 57.36% -97.01% -75.04% -
Total Cost 237,569 274,309 283,912 307,470 274,991 337,702 343,648 -21.86%
-
Net Worth 99,266 104,208 110,004 77,740 83,714 92,315 94,648 3.23%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 99,266 104,208 110,004 77,740 83,714 92,315 94,648 3.23%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,083 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.41% 4.43% 5.21% -7.18% 0.26% 2.94% 3.38% -
ROE 16.55% 12.25% 14.21% -26.58% -3.56% 11.01% 12.65% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 415.56 469.88 490.36 469.63 451.36 569.60 582.26 -20.18%
EPS 26.90 20.90 25.59 -33.82 -4.87 16.63 19.60 23.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6251 1.706 1.8009 1.2727 1.3705 1.5113 1.5495 3.23%
Adjusted Per Share Value based on latest NOSH - 61,083
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 58.19 65.79 68.66 65.76 63.20 79.75 81.53 -20.18%
EPS 3.77 2.93 3.58 -4.74 -0.68 2.33 2.74 23.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.2389 0.2522 0.1782 0.1919 0.2116 0.217 3.20%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.45 0.44 0.545 0.59 0.73 0.765 0.675 -
P/RPS 0.11 0.09 0.11 0.13 0.16 0.13 0.12 -5.65%
P/EPS 1.67 2.10 2.13 -1.74 -14.98 4.60 3.44 -38.31%
EY 59.77 47.51 46.95 -57.33 -6.68 21.74 29.04 62.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.30 0.46 0.53 0.51 0.44 -26.07%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 26/02/18 24/11/17 25/08/17 29/05/17 27/02/17 -
Price 0.235 0.52 0.48 0.545 0.60 0.75 0.76 -
P/RPS 0.06 0.11 0.10 0.12 0.13 0.13 0.13 -40.36%
P/EPS 0.87 2.49 1.88 -1.61 -12.31 4.51 3.88 -63.19%
EY 114.45 40.20 53.31 -62.06 -8.12 22.18 25.79 170.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.30 0.27 0.43 0.44 0.50 0.49 -56.71%

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