[SMCAP] YoY Quarter Result on 31-Mar-2023 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 39.01%
YoY- -1163.36%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
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 5,705 3,507 35,582 28,763 38,308 39,976 69,284 -34.01%
PBT -2,617 -2,527 534 -747 -2,893 -4,020 -5,087 -10.47%
Tax 106 60 -302 -48 112 13 -135 -
NP -2,511 -2,467 232 -795 -2,781 -4,007 -5,222 -11.47%
-
NP to SH -2,511 -2,467 232 -783 -2,781 -3,947 -5,195 -11.40%
-
Tax Rate - - 56.55% - - - - -
Total Cost 8,216 5,974 35,350 29,558 41,089 43,983 74,506 -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 -3.07% -2.55% 0.22% -0.70% -2.99% -4.26% -4.99% -
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 1.42 0.89 10.62 8.86 17.92 18.70 113.43 -51.78%
EPS -0.63 -0.63 0.07 -0.24 -1.30 -1.85 -8.50 -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 - 392,426
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1.31 0.80 8.16 6.59 8.78 9.16 15.88 -33.99%
EPS -0.58 -0.57 0.05 -0.18 -0.64 -0.90 -1.19 -11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1876 0.2218 0.2418 0.2548 0.213 0.2123 0.2389 -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 6.68 11.19 1.27 3.67 0.47 0.96 0.39 60.48%
P/EPS -15.17 -15.91 194.89 -134.72 -6.53 -9.75 -5.17 19.63%
EY -6.59 -6.29 0.51 -0.74 -15.30 -10.26 -19.33 -16.40%
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 5.97 11.75 1.32 3.55 0.67 0.91 0.46 53.23%
P/EPS -13.57 -16.70 202.11 -130.58 -9.23 -9.21 -6.11 14.20%
EY -7.37 -5.99 0.49 -0.77 -10.84 -10.86 -16.36 -12.43%
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