[SMCAP] YoY Annualized Quarter 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- 110.86%
YoY- 129.63%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 22,820 14,028 142,328 115,052 153,232 159,904 277,136 -34.01%
PBT -10,468 -10,108 2,136 -2,988 -11,572 -16,080 -20,348 -10.47%
Tax 424 240 -1,208 -192 448 52 -540 -
NP -10,044 -9,868 928 -3,180 -11,124 -16,028 -20,888 -11.47%
-
NP to SH -10,044 -9,868 928 -3,132 -11,124 -15,788 -20,780 -11.40%
-
Tax Rate - - 56.55% - - - - -
Total Cost 32,864 23,896 141,400 118,232 164,356 175,932 298,024 -30.72%
-
Net Worth 81,856 96,772 105,467 111,135 92,913 92,614 104,208 -3.94%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 81,856 96,772 105,467 111,135 92,913 92,614 104,208 -3.94%
NOSH 416,426 392,426 337,605 324,905 213,791 213,791 61,083 37.66%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -44.01% -70.35% 0.65% -2.76% -7.26% -10.02% -7.54% -
ROE -12.27% -10.20% 0.88% -2.82% -11.97% -17.05% -19.94% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.69 3.57 42.50 35.45 71.67 74.79 453.70 -51.76%
EPS -2.52 -2.52 0.28 -0.96 -5.20 -7.40 -34.00 -35.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2042 0.2466 0.3149 0.3424 0.4346 0.4332 1.706 -29.77%
Adjusted Per Share Value based on latest NOSH - 337,605
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.26 3.23 32.79 26.51 35.30 36.84 63.85 -34.01%
EPS -2.31 -2.27 0.21 -0.72 -2.56 -3.64 -4.79 -11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1886 0.2229 0.243 0.256 0.2141 0.2134 0.2401 -3.94%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.095 0.10 0.135 0.325 0.085 0.18 0.44 -
P/RPS 1.67 2.80 0.32 0.92 0.12 0.24 0.10 59.80%
P/EPS -3.79 -3.98 48.72 -33.68 -1.63 -2.44 -1.29 19.65%
EY -26.37 -25.15 2.05 -2.97 -61.21 -41.03 -77.32 -16.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.43 0.95 0.20 0.42 0.26 10.36%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 29/05/23 24/05/22 28/05/21 26/06/20 30/05/19 30/05/18 -
Price 0.085 0.105 0.14 0.315 0.12 0.17 0.52 -
P/RPS 1.49 2.94 0.33 0.89 0.17 0.23 0.11 54.33%
P/EPS -3.39 -4.18 50.53 -32.64 -2.31 -2.30 -1.53 14.16%
EY -29.48 -23.95 1.98 -3.06 -43.36 -43.44 -65.42 -12.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.44 0.92 0.28 0.39 0.30 5.76%

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