[SMCAP] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -5683.8%
YoY- 42.61%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 23,570 23,117 36,412 112,862 130,481 195,080 200,468 -29.98%
PBT -15,657 -8,150 -7,356 -12,089 -20,985 10,114 -25,170 -7.60%
Tax 234 469 -5,054 114 232 -8,172 -7,996 -
NP -15,422 -7,681 -12,410 -11,974 -20,753 1,942 -33,166 -11.97%
-
NP to SH -15,422 -7,681 -12,410 -11,949 -20,822 2,096 -32,884 -11.84%
-
Tax Rate - - - - - 80.80% - -
Total Cost 38,993 30,798 48,822 124,837 151,234 193,137 233,634 -25.77%
-
Net Worth 77,503 93,476 103,286 102,962 80,086 193,053 61,416 3.94%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 77,503 93,476 103,286 102,962 80,086 193,053 61,416 3.94%
NOSH 417,581 392,426 392,426 324,905 213,791 213,791 213,791 11.79%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -65.43% -33.23% -34.08% -10.61% -15.91% 1.00% -16.54% -
ROE -19.90% -8.22% -12.02% -11.61% -26.00% 1.09% -53.54% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.64 5.89 9.28 34.74 61.03 91.25 175.54 -43.58%
EPS -3.69 -1.96 -3.48 -3.77 -9.73 0.65 -41.64 -33.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1856 0.2382 0.2632 0.3169 0.3746 0.903 0.5378 -16.23%
Adjusted Per Share Value based on latest NOSH - 324,905
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.40 5.30 8.35 25.87 29.91 44.72 45.95 -29.99%
EPS -3.54 -1.76 -2.84 -2.74 -4.77 0.48 -7.54 -11.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1777 0.2143 0.2368 0.236 0.1836 0.4425 0.1408 3.95%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.075 0.10 0.11 0.23 0.245 0.145 0.19 -
P/RPS 1.33 1.70 1.19 0.66 0.40 0.16 0.11 51.44%
P/EPS -2.03 -5.11 -3.48 -6.25 -2.52 14.79 -0.66 20.57%
EY -49.24 -19.57 -28.75 -15.99 -39.75 6.76 -151.55 -17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.42 0.73 0.65 0.16 0.35 2.24%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 21/11/23 29/11/22 23/11/21 26/11/20 26/11/19 28/11/18 -
Price 0.055 0.105 0.115 0.165 0.32 0.145 0.13 -
P/RPS 0.97 1.78 1.24 0.47 0.52 0.16 0.07 54.91%
P/EPS -1.49 -5.36 -3.64 -4.49 -3.29 14.79 -0.45 22.06%
EY -67.15 -18.64 -27.50 -22.29 -30.44 6.76 -221.50 -18.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.44 0.44 0.52 0.85 0.16 0.24 3.78%

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