[SMCAP] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1782.95%
YoY- 176.24%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 69,679 40,049 71,915 93,262 63,236 101,102 111,145 -7.48%
PBT 15,037 -13,158 -5,641 9,370 6,133 2,190 2,206 37.67%
Tax -6,122 -1,489 -106 6,200 -4,175 -1,259 -396 57.80%
NP 8,915 -14,647 -5,747 15,570 1,958 931 1,810 30.42%
-
NP to SH 8,885 -14,526 -5,702 15,685 5,678 462 1,704 31.66%
-
Tax Rate 40.71% - - -66.17% 68.07% 57.49% 17.95% -
Total Cost 60,764 54,696 77,662 77,692 61,278 100,171 109,335 -9.32%
-
Net Worth 193,053 61,416 77,740 61,083 61,083 94,966 162,298 2.93%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 193,053 61,416 77,740 61,083 61,083 94,966 162,298 2.93%
NOSH 213,791 213,791 61,083 61,083 61,083 61,083 61,083 23.20%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.79% -36.57% -7.99% 16.69% 3.10% 0.92% 1.63% -
ROE 4.60% -23.65% -7.33% 25.68% 9.30% 0.49% 1.05% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 32.59 35.07 117.73 152.68 103.52 165.52 181.96 -24.91%
EPS 8.18 -12.72 -9.33 25.68 9.30 0.76 2.87 19.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.903 0.5378 1.2727 1.00 1.00 1.5547 2.657 -16.45%
Adjusted Per Share Value based on latest NOSH - 61,083
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.97 9.18 16.48 21.38 14.50 23.18 25.48 -7.48%
EPS 2.04 -3.33 -1.31 3.60 1.30 0.11 0.39 31.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4425 0.1408 0.1782 0.14 0.14 0.2177 0.372 2.93%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.145 0.19 0.59 0.71 0.55 0.795 0.585 -
P/RPS 0.44 0.54 0.50 0.47 0.53 0.48 0.32 5.44%
P/EPS 3.49 -1.49 -6.32 2.77 5.92 105.11 20.97 -25.82%
EY 28.66 -66.95 -15.82 36.17 16.90 0.95 4.77 34.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.35 0.46 0.71 0.55 0.51 0.22 -5.16%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 24/11/17 28/11/16 26/11/15 25/11/14 29/11/13 -
Price 0.145 0.13 0.545 0.655 0.575 0.70 0.595 -
P/RPS 0.44 0.37 0.46 0.43 0.56 0.42 0.33 4.90%
P/EPS 3.49 -1.02 -5.84 2.55 6.19 92.55 21.33 -26.03%
EY 28.66 -97.85 -17.13 39.20 16.17 1.08 4.69 35.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.24 0.43 0.66 0.58 0.45 0.22 -5.16%

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