[SMCAP] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
02-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 92.74%
YoY- 97.67%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 69,560 131,495 123,136 182,475 182,011 299,530 355,666 -23.80%
PBT -9,920 -8,014 -24,668 1,418 -35,765 22,637 6,866 -
Tax -3,433 -547 2,365 -2,235 -3,387 -7,019 5,152 -
NP -13,353 -8,561 -22,303 -817 -39,152 15,618 12,018 -
-
NP to SH -13,353 -8,542 -22,354 -899 -38,625 15,631 11,973 -
-
Tax Rate - - - 157.62% - 31.01% -75.04% -
Total Cost 82,913 140,056 145,439 183,292 221,163 283,912 343,648 -21.09%
-
Net Worth 99,244 105,269 73,579 95,650 101,016 110,004 94,648 0.79%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 99,244 105,269 73,579 95,650 101,016 110,004 94,648 0.79%
NOSH 392,426 324,905 251,791 213,791 213,791 61,083 61,083 36.32%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -19.20% -6.51% -18.11% -0.45% -21.51% 5.21% 3.38% -
ROE -13.45% -8.11% -30.38% -0.94% -38.24% 14.21% 12.65% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.73 40.47 55.66 85.35 85.13 490.36 582.26 -44.10%
EPS -3.40 -2.63 -10.10 -0.42 -18.07 25.59 19.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2529 0.324 0.3326 0.4474 0.4725 1.8009 1.5495 -26.06%
Adjusted Per Share Value based on latest NOSH - 213,791
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 15.94 30.14 28.23 41.83 41.72 68.66 81.53 -23.80%
EPS -3.06 -1.96 -5.12 -0.21 -8.85 3.58 2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.2413 0.1687 0.2193 0.2316 0.2522 0.217 0.79%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.11 0.145 0.52 0.165 0.115 0.545 0.675 -
P/RPS 0.62 0.36 0.93 0.19 0.14 0.11 0.12 31.46%
P/EPS -3.23 -5.52 -5.15 -39.24 -0.64 2.13 3.44 -
EY -30.93 -18.13 -19.43 -2.55 -157.10 46.95 29.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 1.56 0.37 0.24 0.30 0.44 -0.38%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 20/02/23 22/02/22 26/02/21 02/03/20 28/02/19 26/02/18 27/02/17 -
Price 0.125 0.17 0.445 0.125 0.16 0.48 0.76 -
P/RPS 0.71 0.42 0.80 0.15 0.19 0.10 0.13 32.68%
P/EPS -3.67 -6.47 -4.40 -29.73 -0.89 1.88 3.88 -
EY -27.22 -15.47 -22.71 -3.36 -112.92 53.31 25.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 1.34 0.28 0.34 0.27 0.49 0.00%

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