[SMCAP] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 11.88%
YoY- 63.02%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 69,560 114,308 136,454 138,314 131,495 109,922 103,037 -22.98%
PBT -9,920 -4,699 -12,755 -6,733 -8,014 -17,997 -14,245 -21.38%
Tax -3,433 -4,189 -960 -801 -547 2,277 2,375 -
NP -13,353 -8,888 -13,715 -7,534 -8,561 -15,720 -11,870 8.14%
-
NP to SH -13,353 -8,888 -13,715 -7,527 -8,542 -15,699 -11,847 8.28%
-
Tax Rate - - - - - - - -
Total Cost 82,913 123,196 150,169 145,848 140,056 125,642 114,907 -19.50%
-
Net Worth 99,244 103,286 94,026 105,467 105,269 102,962 112,027 -7.73%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 99,244 103,286 94,026 105,467 105,269 102,962 112,027 -7.73%
NOSH 392,426 392,426 337,605 337,605 324,905 324,905 324,905 13.37%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -19.20% -7.78% -10.05% -5.45% -6.51% -14.30% -11.52% -
ROE -13.45% -8.61% -14.59% -7.14% -8.11% -15.25% -10.58% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.73 29.13 39.76 41.30 40.47 33.83 31.71 -32.05%
EPS -3.40 -2.26 -4.00 -2.25 -2.63 -4.83 -3.65 -4.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2529 0.2632 0.274 0.3149 0.324 0.3169 0.3448 -18.62%
Adjusted Per Share Value based on latest NOSH - 337,605
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.94 26.20 31.28 31.71 30.14 25.20 23.62 -23.00%
EPS -3.06 -2.04 -3.14 -1.73 -1.96 -3.60 -2.72 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.2368 0.2155 0.2418 0.2413 0.236 0.2568 -7.73%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.11 0.11 0.125 0.135 0.145 0.23 0.34 -
P/RPS 0.62 0.38 0.31 0.33 0.36 0.68 1.07 -30.42%
P/EPS -3.23 -4.86 -3.13 -6.01 -5.52 -4.76 -9.32 -50.56%
EY -30.93 -20.59 -31.97 -16.65 -18.13 -21.01 -10.72 102.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.46 0.43 0.45 0.73 0.99 -42.55%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 29/11/22 23/08/22 24/05/22 22/02/22 23/11/21 24/08/21 -
Price 0.125 0.115 0.105 0.14 0.17 0.165 0.34 -
P/RPS 0.71 0.39 0.26 0.34 0.42 0.49 1.07 -23.86%
P/EPS -3.67 -5.08 -2.63 -6.23 -6.47 -3.41 -9.32 -46.18%
EY -27.22 -19.69 -38.06 -16.05 -15.47 -29.28 -10.72 85.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.38 0.44 0.52 0.52 0.99 -37.34%

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