[SMCAP] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 35.2%
YoY- 43.38%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 22,092 37,485 69,560 114,308 136,454 138,314 131,495 -69.65%
PBT -8,259 -12,981 -9,920 -4,699 -12,755 -6,733 -8,014 2.03%
Tax -2,984 -3,071 -3,433 -4,189 -960 -801 -547 210.85%
NP -11,243 -16,052 -13,353 -8,888 -13,715 -7,534 -8,561 19.98%
-
NP to SH -11,243 -16,052 -13,353 -8,888 -13,715 -7,527 -8,542 20.16%
-
Tax Rate - - - - - - - -
Total Cost 33,335 53,537 82,913 123,196 150,169 145,848 140,056 -61.69%
-
Net Worth 96,262 96,772 99,244 103,286 94,026 105,467 105,269 -5.80%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 96,262 96,772 99,244 103,286 94,026 105,467 105,269 -5.80%
NOSH 392,426 392,426 392,426 392,426 337,605 337,605 324,905 13.45%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -50.89% -42.82% -19.20% -7.78% -10.05% -5.45% -6.51% -
ROE -11.68% -16.59% -13.45% -8.61% -14.59% -7.14% -8.11% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.63 9.55 17.73 29.13 39.76 41.30 40.47 -73.24%
EPS -2.86 -4.09 -3.40 -2.26 -4.00 -2.25 -2.63 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2453 0.2466 0.2529 0.2632 0.274 0.3149 0.324 -16.97%
Adjusted Per Share Value based on latest NOSH - 392,426
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.06 8.59 15.94 26.20 31.28 31.71 30.14 -69.66%
EPS -2.58 -3.68 -3.06 -2.04 -3.14 -1.73 -1.96 20.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2207 0.2218 0.2275 0.2368 0.2155 0.2418 0.2413 -5.79%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.105 0.10 0.11 0.11 0.125 0.135 0.145 -
P/RPS 1.87 1.05 0.62 0.38 0.31 0.33 0.36 200.84%
P/EPS -3.66 -2.44 -3.23 -4.86 -3.13 -6.01 -5.52 -24.01%
EY -27.29 -40.90 -30.93 -20.59 -31.97 -16.65 -18.13 31.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.43 0.42 0.46 0.43 0.45 -2.99%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 29/05/23 20/02/23 29/11/22 23/08/22 24/05/22 22/02/22 -
Price 0.115 0.105 0.125 0.115 0.105 0.14 0.17 -
P/RPS 2.04 1.10 0.71 0.39 0.26 0.34 0.42 187.63%
P/EPS -4.01 -2.57 -3.67 -5.08 -2.63 -6.23 -6.47 -27.37%
EY -24.91 -38.96 -27.22 -19.69 -38.06 -16.05 -15.47 37.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.49 0.44 0.38 0.44 0.52 -6.53%

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