[SMCAP] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -353.79%
YoY- -45.98%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 103,037 113,591 123,136 134,026 180,246 180,807 182,475 -31.70%
PBT -14,245 -22,522 -24,668 -21,906 -1,633 2,545 1,418 -
Tax 2,375 2,205 2,365 4,068 -2,071 -2,136 -2,235 -
NP -11,870 -20,317 -22,303 -17,838 -3,704 409 -817 496.38%
-
NP to SH -11,847 -20,356 -22,354 -18,088 -3,986 267 -899 458.78%
-
Tax Rate - - - - - 83.93% 157.62% -
Total Cost 114,907 133,908 145,439 151,864 183,950 180,398 183,292 -26.77%
-
Net Worth 112,027 111,135 73,579 80,086 85,302 92,913 95,650 11.12%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 112,027 111,135 73,579 80,086 85,302 92,913 95,650 11.12%
NOSH 324,905 324,905 251,791 213,791 213,791 213,791 213,791 32.21%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -11.52% -17.89% -18.11% -13.31% -2.05% 0.23% -0.45% -
ROE -10.58% -18.32% -30.38% -22.59% -4.67% 0.29% -0.94% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 31.71 35.00 55.66 62.69 84.31 84.57 85.35 -48.35%
EPS -3.65 -6.27 -10.10 -8.46 -1.86 0.12 -0.42 323.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3448 0.3424 0.3326 0.3746 0.399 0.4346 0.4474 -15.95%
Adjusted Per Share Value based on latest NOSH - 213,791
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 23.62 26.04 28.23 30.72 41.32 41.45 41.83 -31.70%
EPS -2.72 -4.67 -5.12 -4.15 -0.91 0.06 -0.21 452.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2568 0.2548 0.1687 0.1836 0.1955 0.213 0.2193 11.10%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.34 0.325 0.52 0.245 0.115 0.085 0.165 -
P/RPS 1.07 0.93 0.93 0.39 0.14 0.10 0.19 216.86%
P/EPS -9.32 -5.18 -5.15 -2.90 -6.17 68.06 -39.24 -61.68%
EY -10.72 -19.30 -19.43 -34.53 -16.21 1.47 -2.55 160.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.95 1.56 0.65 0.29 0.20 0.37 92.84%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 28/05/21 26/02/21 26/11/20 26/08/20 26/06/20 02/03/20 -
Price 0.34 0.315 0.445 0.32 0.21 0.12 0.125 -
P/RPS 1.07 0.90 0.80 0.51 0.25 0.14 0.15 271.00%
P/EPS -9.32 -5.02 -4.40 -3.78 -11.26 96.09 -29.73 -53.88%
EY -10.72 -19.91 -22.71 -26.44 -8.88 1.04 -3.36 116.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.92 1.34 0.85 0.53 0.28 0.28 132.26%

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