[SMCAP] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -8.12%
YoY- -87.75%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 25,717 26,623 27,575 25,377 19,438 22,092 37,485 -22.15%
PBT -18,559 -17,287 -13,019 -12,929 -10,281 -8,259 -12,981 26.82%
Tax 148 259 370 324 475 -2,984 -3,071 -
NP -18,411 -17,028 -12,649 -12,605 -9,806 -11,243 -16,052 9.54%
-
NP to SH -18,411 -17,028 -12,649 -12,605 -9,806 -11,243 -16,052 9.54%
-
Tax Rate - - - - - - - -
Total Cost 44,128 43,651 40,224 37,982 29,244 33,335 53,537 -12.05%
-
Net Worth 80,968 82,139 81,856 86,608 93,476 96,262 96,772 -11.17%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 80,968 82,139 81,856 86,608 93,476 96,262 96,772 -11.17%
NOSH 436,250 434,066 416,426 392,426 392,426 392,426 392,426 7.29%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -71.59% -63.96% -45.87% -49.67% -50.45% -50.89% -42.82% -
ROE -22.74% -20.73% -15.45% -14.55% -10.49% -11.68% -16.59% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.90 6.34 6.88 6.47 4.95 5.63 9.55 -27.39%
EPS -4.22 -4.06 -3.16 -3.21 -2.50 -2.86 -4.09 2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1856 0.1957 0.2042 0.2207 0.2382 0.2453 0.2466 -17.21%
Adjusted Per Share Value based on latest NOSH - 436,250
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.90 6.10 6.32 5.82 4.46 5.06 8.59 -22.10%
EPS -4.22 -3.90 -2.90 -2.89 -2.25 -2.58 -3.68 9.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1856 0.1883 0.1876 0.1985 0.2143 0.2207 0.2218 -11.17%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.075 0.09 0.095 0.105 0.10 0.105 0.10 -
P/RPS 1.27 1.42 1.38 1.62 2.02 1.87 1.05 13.48%
P/EPS -1.78 -2.22 -3.01 -3.27 -4.00 -3.66 -2.44 -18.91%
EY -56.27 -45.08 -33.21 -30.59 -24.99 -27.29 -40.90 23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.47 0.48 0.42 0.43 0.41 -1.62%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 21/08/24 24/05/24 29/02/24 21/11/23 23/08/23 29/05/23 -
Price 0.055 0.085 0.085 0.095 0.105 0.115 0.105 -
P/RPS 0.93 1.34 1.24 1.47 2.12 2.04 1.10 -10.56%
P/EPS -1.30 -2.10 -2.69 -2.96 -4.20 -4.01 -2.57 -36.43%
EY -76.73 -47.73 -37.12 -33.81 -23.80 -24.91 -38.96 56.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.43 0.42 0.43 0.44 0.47 0.43 -21.28%

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