[SMCAP] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 41.8%
YoY- -197.22%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 26,623 22,092 136,454 103,037 180,246 148,340 253,840 -31.30%
PBT -17,287 -8,259 -12,755 -14,245 -1,633 -37,496 24,810 -
Tax 259 -2,984 -960 2,375 -2,071 1,113 -8,539 -
NP -17,028 -11,243 -13,715 -11,870 -3,704 -36,383 16,271 -
-
NP to SH -17,028 -11,243 -13,715 -11,847 -3,986 -35,802 16,429 -
-
Tax Rate - - - - - - 34.42% -
Total Cost 43,651 33,335 150,169 114,907 183,950 184,723 237,569 -24.58%
-
Net Worth 82,139 96,262 94,026 112,027 85,302 89,236 99,266 -3.10%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 82,139 96,262 94,026 112,027 85,302 89,236 99,266 -3.10%
NOSH 434,066 392,426 337,605 324,905 213,791 213,791 61,083 38.61%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -63.96% -50.89% -10.05% -11.52% -2.05% -24.53% 6.41% -
ROE -20.73% -11.68% -14.59% -10.58% -4.67% -40.12% 16.55% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 6.34 5.63 39.76 31.71 84.31 69.39 415.56 -50.16%
EPS -4.06 -2.86 -4.00 -3.65 -1.86 -16.75 26.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1957 0.2453 0.274 0.3448 0.399 0.4174 1.6251 -29.70%
Adjusted Per Share Value based on latest NOSH - 324,905
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 6.10 5.06 31.28 23.62 41.32 34.00 58.19 -31.30%
EPS -3.90 -2.58 -3.14 -2.72 -0.91 -8.21 3.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1883 0.2207 0.2155 0.2568 0.1955 0.2046 0.2275 -3.09%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.09 0.105 0.125 0.34 0.115 0.16 0.45 -
P/RPS 1.42 1.87 0.31 1.07 0.14 0.23 0.11 53.10%
P/EPS -2.22 -3.66 -3.13 -9.32 -6.17 -0.96 1.67 -
EY -45.08 -27.29 -31.97 -10.72 -16.21 -104.66 59.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.46 0.99 0.29 0.38 0.28 8.61%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 23/08/23 23/08/22 24/08/21 26/08/20 28/08/19 29/08/18 -
Price 0.085 0.115 0.105 0.34 0.21 0.145 0.235 -
P/RPS 1.34 2.04 0.26 1.07 0.25 0.21 0.06 67.73%
P/EPS -2.10 -4.01 -2.63 -9.32 -11.26 -0.87 0.87 -
EY -47.73 -24.91 -38.06 -10.72 -8.88 -115.49 114.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.38 0.99 0.53 0.35 0.14 20.54%

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