[SMCAP] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 64.57%
YoY- 472.28%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 355,666 332,384 302,358 267,066 267,639 308,185 346,051 1.83%
PBT 6,866 11,945 8,708 10,738 7,654 8,134 4,191 38.76%
Tax 5,152 -6,205 -16,580 -23,430 -23,989 -13,875 -10,959 -
NP 12,018 5,740 -7,872 -12,692 -16,335 -5,741 -6,768 -
-
NP to SH 11,973 18,013 8,006 9,843 5,981 4,164 -1,052 -
-
Tax Rate -75.04% 51.95% 190.40% 218.20% 313.42% 170.58% 261.49% -
Total Cost 343,648 326,644 310,230 279,758 283,974 313,926 352,819 -1.73%
-
Net Worth 94,648 61,083 61,083 78,858 78,465 61,083 86,945 5.79%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 94,648 61,083 61,083 78,858 78,465 61,083 86,945 5.79%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,083 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.38% 1.73% -2.60% -4.75% -6.10% -1.86% -1.96% -
ROE 12.65% 29.49% 13.11% 12.48% 7.62% 6.82% -1.21% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 582.26 544.15 494.99 437.22 438.10 504.53 566.52 1.83%
EPS 19.60 29.49 13.11 16.11 9.79 6.82 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5495 1.00 1.00 1.291 1.2844 1.00 1.4234 5.79%
Adjusted Per Share Value based on latest NOSH - 61,083
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 81.53 76.19 69.31 61.22 61.35 70.64 79.32 1.84%
EPS 2.74 4.13 1.84 2.26 1.37 0.95 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.14 0.14 0.1808 0.1799 0.14 0.1993 5.80%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.675 0.71 0.675 0.72 0.65 0.55 0.60 -
P/RPS 0.12 0.13 0.14 0.16 0.15 0.11 0.11 5.94%
P/EPS 3.44 2.41 5.15 4.47 6.64 8.07 -34.84 -
EY 29.04 41.53 19.42 22.38 15.06 12.39 -2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.71 0.68 0.56 0.51 0.55 0.42 3.13%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 29/08/16 26/05/16 24/02/16 26/11/15 18/08/15 -
Price 0.76 0.655 0.68 0.79 0.81 0.575 0.52 -
P/RPS 0.13 0.12 0.14 0.18 0.18 0.11 0.09 27.63%
P/EPS 3.88 2.22 5.19 4.90 8.27 8.43 -30.19 -
EY 25.79 45.02 19.27 20.40 12.09 11.86 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.66 0.68 0.61 0.63 0.58 0.37 20.49%

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