[SMCAP] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -32.51%
YoY- 13.21%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 19,438 114,308 109,922 134,026 177,970 221,974 286,868 -36.13%
PBT -10,281 -4,699 -17,997 -21,906 -9,301 17,293 -16,519 -7.59%
Tax 475 -4,189 2,277 4,068 -3,520 -9,922 -4,083 -
NP -9,806 -8,888 -15,720 -17,838 -12,821 7,371 -20,602 -11.63%
-
NP to SH -9,806 -8,888 -15,699 -18,088 -12,391 7,605 -20,661 -11.67%
-
Tax Rate - - - - - 57.38% - -
Total Cost 29,244 123,196 125,642 151,864 190,791 214,603 307,470 -32.42%
-
Net Worth 93,476 103,286 102,962 80,086 193,053 61,416 77,740 3.11%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 93,476 103,286 102,962 80,086 193,053 61,416 77,740 3.11%
NOSH 392,426 392,426 324,905 213,791 213,791 213,791 61,083 36.32%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -50.45% -7.78% -14.30% -13.31% -7.20% 3.32% -7.18% -
ROE -10.49% -8.61% -15.25% -22.59% -6.42% 12.38% -26.58% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.95 29.13 33.83 62.69 83.24 194.37 469.63 -53.15%
EPS -2.50 -2.26 -4.83 -8.46 -5.80 6.66 -33.82 -35.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2382 0.2632 0.3169 0.3746 0.903 0.5378 1.2727 -24.35%
Adjusted Per Share Value based on latest NOSH - 324,905
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.48 26.33 25.32 30.88 41.00 51.14 66.09 -36.13%
EPS -2.26 -2.05 -3.62 -4.17 -2.85 1.75 -4.76 -11.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2153 0.238 0.2372 0.1845 0.4448 0.1415 0.1791 3.11%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.10 0.11 0.23 0.245 0.145 0.19 0.59 -
P/RPS 2.02 0.38 0.68 0.39 0.17 0.10 0.13 57.93%
P/EPS -4.00 -4.86 -4.76 -2.90 -2.50 2.85 -1.74 14.87%
EY -24.99 -20.59 -21.01 -34.53 -39.97 35.05 -57.33 -12.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.73 0.65 0.16 0.35 0.46 -1.50%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 29/11/22 23/11/21 26/11/20 26/11/19 28/11/18 24/11/17 -
Price 0.105 0.115 0.165 0.32 0.145 0.13 0.545 -
P/RPS 2.12 0.39 0.49 0.51 0.17 0.07 0.12 61.34%
P/EPS -4.20 -5.08 -3.41 -3.78 -2.50 1.95 -1.61 17.32%
EY -23.80 -19.69 -29.28 -26.44 -39.97 51.23 -62.06 -14.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.52 0.85 0.16 0.24 0.43 0.38%

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