[SMCAP] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -18.31%
YoY- 25.68%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 113,591 180,807 152,703 287,018 347,929 267,066 394,011 -18.70%
PBT -22,522 2,545 -34,698 19,711 5,191 10,738 1,764 -
Tax 2,205 -2,136 -3,239 -7,002 5,036 -23,430 -4,633 -
NP -20,317 409 -37,937 12,709 10,227 -12,692 -2,869 38.53%
-
NP to SH -20,356 267 -37,377 12,769 10,160 9,843 -2,644 40.47%
-
Tax Rate - 83.93% - 35.52% -97.01% 218.20% 262.64% -
Total Cost 133,908 180,398 190,640 274,309 337,702 279,758 396,880 -16.54%
-
Net Worth 111,135 92,913 92,614 104,208 92,315 78,858 90,763 3.42%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 111,135 92,913 92,614 104,208 92,315 78,858 90,763 3.42%
NOSH 324,905 213,791 213,791 61,083 61,083 61,083 61,083 32.08%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -17.89% 0.23% -24.84% 4.43% 2.94% -4.75% -0.73% -
ROE -18.32% 0.29% -40.36% 12.25% 11.01% 12.48% -2.91% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 35.00 84.57 71.43 469.88 569.60 437.22 645.04 -38.44%
EPS -6.27 0.12 -17.48 20.90 16.63 16.11 -4.33 6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3424 0.4346 0.4332 1.706 1.5113 1.291 1.4859 -21.68%
Adjusted Per Share Value based on latest NOSH - 61,083
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 26.04 41.45 35.00 65.79 79.75 61.22 90.32 -18.70%
EPS -4.67 0.06 -8.57 2.93 2.33 2.26 -0.61 40.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2548 0.213 0.2123 0.2389 0.2116 0.1808 0.2081 3.42%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.325 0.085 0.18 0.44 0.765 0.72 0.725 -
P/RPS 0.93 0.10 0.25 0.09 0.13 0.16 0.11 42.68%
P/EPS -5.18 68.06 -1.03 2.10 4.60 4.47 -16.75 -17.75%
EY -19.30 1.47 -97.13 47.51 21.74 22.38 -5.97 21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.20 0.42 0.26 0.51 0.56 0.49 11.65%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 26/06/20 30/05/19 30/05/18 29/05/17 26/05/16 27/05/15 -
Price 0.315 0.12 0.17 0.52 0.75 0.79 0.61 -
P/RPS 0.90 0.14 0.24 0.11 0.13 0.18 0.09 46.72%
P/EPS -5.02 96.09 -0.97 2.49 4.51 4.90 -14.09 -15.78%
EY -19.91 1.04 -102.84 40.20 22.18 20.40 -7.10 18.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.28 0.39 0.30 0.50 0.61 0.41 14.40%

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