[SMCAP] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 104.63%
YoY- 106.23%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
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 8,039 2,100 46,848 25,275 36,165 31,660 71,623 -30.53%
PBT -6,816 -4,168 1,053 -8,930 -6,168 -16,887 36,171 -
Tax -28 123 -633 2,191 3,894 2,609 -3,926 -56.11%
NP -6,844 -4,045 420 -6,739 -2,274 -14,278 32,245 -
-
NP to SH -6,844 -4,045 420 -6,737 -2,471 -13,963 32,267 -
-
Tax Rate - - 60.11% - - - 10.85% -
Total Cost 14,883 6,145 46,428 32,014 38,439 45,938 39,378 -14.96%
-
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 -85.13% -192.62% 0.90% -26.66% -6.29% -45.10% 45.02% -
ROE -7.90% -4.08% 0.40% -9.16% -2.58% -13.82% 29.33% -
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 2.05 0.54 14.42 11.42 16.92 14.81 117.25 -49.03%
EPS -1.74 -1.03 0.01 -3.05 -1.16 -6.53 52.82 -
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 - 324,905
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.85 0.48 10.79 5.82 8.33 7.29 16.50 -30.54%
EPS -1.58 -0.93 0.10 -1.55 -0.57 -3.22 7.43 -
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 5.13 20.56 1.01 4.55 0.98 0.78 0.46 49.44%
P/EPS -6.02 -10.67 112.17 -17.08 -14.28 -1.76 1.03 -
EY -16.61 -9.37 0.89 -5.86 -7.00 -56.79 96.93 -
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 4.64 23.36 1.18 3.89 0.74 1.08 0.41 49.81%
P/EPS -5.45 -12.13 131.51 -14.61 -10.82 -2.45 0.91 -
EY -18.36 -8.25 0.76 -6.84 -9.25 -40.82 110.05 -
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