[SMCAP] YoY Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -64.1%
YoY- 5.6%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 25,377 29,409 131,494 123,136 182,475 182,012 299,532 -33.71%
PBT -12,929 -9,685 -8,014 -24,669 1,417 -35,766 22,638 -
Tax 324 -3,668 -547 2,365 -2,234 -3,387 -7,019 -
NP -12,605 -13,353 -8,561 -22,304 -817 -39,153 15,619 -
-
NP to SH -12,605 -13,353 -8,542 -22,354 -900 -38,626 15,633 -
-
Tax Rate - - - - 157.66% - 31.01% -
Total Cost 37,982 42,762 140,055 145,440 183,292 221,165 283,913 -28.47%
-
Net Worth 86,608 99,244 105,269 73,579 95,650 101,016 110,004 -3.90%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 86,608 99,244 105,269 73,579 95,650 101,016 110,004 -3.90%
NOSH 392,426 392,426 324,905 251,791 213,791 213,791 61,083 36.32%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -49.67% -45.40% -6.51% -18.11% -0.45% -21.51% 5.21% -
ROE -14.55% -13.45% -8.11% -30.38% -0.94% -38.24% 14.21% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.47 7.49 40.47 55.66 85.35 85.14 490.37 -51.37%
EPS -3.21 -3.66 -2.68 -10.37 -0.42 -34.19 25.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2207 0.2529 0.324 0.3326 0.4474 0.4725 1.8009 -29.51%
Adjusted Per Share Value based on latest NOSH - 392,426
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.85 6.78 30.29 28.37 42.04 41.93 69.01 -33.70%
EPS -2.90 -3.08 -1.97 -5.15 -0.21 -8.90 3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1995 0.2286 0.2425 0.1695 0.2204 0.2327 0.2534 -3.90%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.105 0.11 0.145 0.52 0.165 0.115 0.545 -
P/RPS 1.62 1.47 0.36 0.93 0.19 0.14 0.11 56.53%
P/EPS -3.27 -3.23 -5.52 -5.15 -39.20 -0.64 2.13 -
EY -30.59 -30.93 -18.13 -19.43 -2.55 -157.11 46.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.45 1.56 0.37 0.24 0.30 8.14%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 20/02/23 22/02/22 26/02/21 02/03/20 28/02/19 26/02/18 -
Price 0.095 0.125 0.17 0.445 0.125 0.16 0.48 -
P/RPS 1.47 1.67 0.42 0.80 0.15 0.19 0.10 56.48%
P/EPS -2.96 -3.67 -6.47 -4.40 -29.69 -0.89 1.88 -
EY -33.81 -27.22 -15.47 -22.71 -3.37 -112.92 53.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.52 1.34 0.28 0.34 0.27 8.06%

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