[SMCAP] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 8.94%
YoY- -7723.97%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 27,575 37,485 138,314 113,591 180,807 152,703 287,018 -32.29%
PBT -13,019 -12,981 -6,733 -22,522 2,545 -34,698 19,711 -
Tax 370 -3,071 -801 2,205 -2,136 -3,239 -7,002 -
NP -12,649 -16,052 -7,534 -20,317 409 -37,937 12,709 -
-
NP to SH -12,649 -16,052 -7,527 -20,356 267 -37,377 12,769 -
-
Tax Rate - - - - 83.93% - 35.52% -
Total Cost 40,224 53,537 145,848 133,908 180,398 190,640 274,309 -27.36%
-
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 -45.87% -42.82% -5.45% -17.89% 0.23% -24.84% 4.43% -
ROE -15.45% -16.59% -7.14% -18.32% 0.29% -40.36% 12.25% -
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 6.88 9.55 41.30 35.00 84.57 71.43 469.88 -50.50%
EPS -3.16 -4.09 -2.25 -6.27 0.12 -17.48 20.90 -
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 - 324,905
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 6.32 8.59 31.71 26.04 41.45 35.00 65.79 -32.30%
EPS -2.90 -3.68 -1.73 -4.67 0.06 -8.57 2.93 -
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 1.38 1.05 0.33 0.93 0.10 0.25 0.09 57.55%
P/EPS -3.01 -2.44 -6.01 -5.18 68.06 -1.03 2.10 -
EY -33.21 -40.90 -16.65 -19.30 1.47 -97.13 47.51 -
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 1.24 1.10 0.34 0.90 0.14 0.24 0.11 49.68%
P/EPS -2.69 -2.57 -6.23 -5.02 96.09 -0.97 2.49 -
EY -37.12 -38.96 -16.05 -19.91 1.04 -102.84 40.20 -
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