KLSE (MYR): SMCAP (9776)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.08
Today's Change
-0.005 (5.88%)
Day's Change
0.08 - 0.08
Trading Volume
17,500
Market Cap
35 Million
NOSH
434 Million
Latest Quarter
30-Jun-2024 [#2]
Announcement Date
21-Aug-2024
Next Quarter
30-Sep-2024
Est. Ann. Date
21-Nov-2024
Est. Ann. Due Date
29-Nov-2024
QoQ | YoY
-93.87% | -895.50%
Revenue | NP to SH
26,623.000 | -17,028.000
RPS | P/RPS
6.13 Cent | 1.30
EPS | P/E | EY
-3.92 Cent | -2.04 | -49.04%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.19 | 0.42
QoQ | YoY
-34.62% | -51.45%
NP Margin | ROE
-63.96% | -20.73%
F.Y. | Ann. Date
30-Jun-2024 | 21-Aug-2024
Latest Audited Result
31-Dec-2023
Announcement Date
30-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
30-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
25,377.000 | -12,605.000
RPS | P/RPS
5.85 Cent | 1.37
EPS | P/E | EY
-2.90 Cent | -2.75 | -36.30%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.20 | 0.40
YoY
5.6%
NP Margin | ROE
-49.67% | -14.55%
F.Y. | Ann. Date
31-Dec-2023 | 29-Feb-2024
Revenue | NP to SH
26,080.000 | -14,758.000
RPS | P/RPS
6.01 Cent | 1.33
EPS | P/E | EY
-3.40 Cent | -2.35 | -42.50%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-46.93% | -149.63%
NP Margin | ROE
-56.59% | -17.97%
F.Y. | Ann. Date
30-Jun-2024 | 21-Aug-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 26,080 | 26,623 | 25,377 | 29,409 | 131,494 | 123,136 | 182,475 | 182,012 | 299,532 | 343,696 | 345,926 | 418,426 | -26.74% | |
PBT | -15,034 | -17,287 | -12,929 | -9,685 | -8,014 | -24,669 | 1,417 | -35,766 | 22,638 | 4,971 | -14,925 | 5,433 | - | |
Tax | 276 | 259 | 324 | -3,668 | -547 | 2,365 | -2,234 | -3,387 | -7,019 | 6,944 | -1,410 | -3,817 | - | |
NP | -14,758 | -17,028 | -12,605 | -13,353 | -8,561 | -22,304 | -817 | -39,153 | 15,619 | 11,915 | -16,335 | 1,616 | - | |
- | ||||||||||||||
NP to SH | -14,758 | -17,028 | -12,605 | -13,353 | -8,542 | -22,354 | -900 | -38,626 | 15,633 | 11,936 | -16,693 | 2,230 | - | |
- | ||||||||||||||
Tax Rate | - | - | - | - | - | - | 157.66% | - | 31.01% | -139.69% | - | 70.26% | - | |
Total Cost | 40,838 | 43,651 | 37,982 | 42,762 | 140,055 | 145,440 | 183,292 | 221,165 | 283,913 | 331,781 | 362,261 | 416,810 | -23.35% | |
- | ||||||||||||||
Net Worth | 82,139 | 82,139 | 86,608 | 99,244 | 105,269 | 73,579 | 95,650 | 101,016 | 110,004 | 94,648 | 78,455 | 95,112 | -1.03% |
Equity | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 82,139 | 82,139 | 86,608 | 99,244 | 105,269 | 73,579 | 95,650 | 101,016 | 110,004 | 94,648 | 78,455 | 95,112 | -1.03% | |
NOSH | 434,066 | 434,066 | 392,426 | 392,426 | 324,905 | 251,791 | 213,791 | 213,791 | 61,083 | 61,083 | 61,083 | 61,059 | 22.94% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | -56.59% | -63.96% | -49.67% | -45.40% | -6.51% | -18.11% | -0.45% | -21.51% | 5.21% | 3.47% | -4.72% | 0.39% | - | |
ROE | -17.97% | -20.73% | -14.55% | -13.45% | -8.11% | -30.38% | -0.94% | -38.24% | 14.21% | 12.61% | -21.28% | 2.34% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 6.21 | 6.34 | 6.47 | 7.49 | 40.47 | 55.66 | 85.35 | 85.14 | 490.37 | 562.67 | 566.32 | 685.27 | -40.41% | |
EPS | -3.60 | -4.06 | -3.21 | -3.66 | -2.68 | -10.37 | -0.42 | -34.19 | 25.59 | 19.54 | -27.33 | 3.65 | - | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 0.1957 | 0.1957 | 0.2207 | 0.2529 | 0.324 | 0.3326 | 0.4474 | 0.4725 | 1.8009 | 1.5495 | 1.2844 | 1.5577 | -19.50% |
Adjusted Per Share Value based on latest NOSH - 434,066 | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 6.01 | 6.13 | 5.85 | 6.78 | 30.29 | 28.37 | 42.04 | 41.93 | 69.01 | 79.18 | 79.69 | 96.40 | -26.73% | |
EPS | -3.40 | -3.92 | -2.90 | -3.08 | -1.97 | -5.15 | -0.21 | -8.90 | 3.60 | 2.75 | -3.85 | 0.51 | - | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 0.1892 | 0.1892 | 0.1995 | 0.2286 | 0.2425 | 0.1695 | 0.2204 | 0.2327 | 0.2534 | 0.2181 | 0.1807 | 0.2191 | -1.03% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 28/06/24 | 28/06/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
Price | 0.09 | 0.09 | 0.105 | 0.11 | 0.145 | 0.52 | 0.165 | 0.115 | 0.545 | 0.675 | 0.65 | 0.60 | - | |
P/RPS | 1.45 | 1.42 | 1.62 | 1.47 | 0.36 | 0.93 | 0.19 | 0.14 | 0.11 | 0.12 | 0.11 | 0.09 | 37.84% | |
P/EPS | -2.56 | -2.22 | -3.27 | -3.23 | -5.52 | -5.15 | -39.20 | -0.64 | 2.13 | 3.45 | -2.38 | 16.43 | - | |
EY | -39.07 | -45.08 | -30.59 | -30.93 | -18.13 | -19.43 | -2.55 | -157.11 | 46.96 | 28.95 | -42.04 | 6.09 | - | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 0.46 | 0.46 | 0.48 | 0.43 | 0.45 | 1.56 | 0.37 | 0.24 | 0.30 | 0.44 | 0.51 | 0.39 | 2.33% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 21/08/24 | 21/08/24 | 29/02/24 | 20/02/23 | 22/02/22 | 26/02/21 | 02/03/20 | 28/02/19 | 26/02/18 | 27/02/17 | 24/02/16 | 26/02/15 | - | |
Price | 0.085 | 0.085 | 0.095 | 0.125 | 0.17 | 0.445 | 0.125 | 0.16 | 0.48 | 0.76 | 0.81 | 0.645 | - | |
P/RPS | 1.37 | 1.34 | 1.47 | 1.67 | 0.42 | 0.80 | 0.15 | 0.19 | 0.10 | 0.14 | 0.14 | 0.09 | 36.36% | |
P/EPS | -2.42 | -2.10 | -2.96 | -3.67 | -6.47 | -4.40 | -29.69 | -0.89 | 1.88 | 3.89 | -2.96 | 17.66 | - | |
EY | -41.37 | -47.73 | -33.81 | -27.22 | -15.47 | -22.71 | -3.37 | -112.92 | 53.32 | 25.71 | -33.74 | 5.66 | - | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 0.43 | 0.43 | 0.43 | 0.49 | 0.52 | 1.34 | 0.28 | 0.34 | 0.27 | 0.49 | 0.63 | 0.41 | 0.53% |
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.
Assuming thats the BIL of PM . Resigned abruptly after announcement. Must have known something fishy. Price down from 23-8-21 36 cents to now 21cents. All our friends out there .What do you think of the company?
2021-10-04 14:17
Sell call smcap 12.5 cents
Reason:financial result come no.good
20/2/23 11.51pm
2023-02-20 11:52
The Group expect to achieve a higher revenue for the coming quarter ending 31 March 2023 as efforts have been put in by the Group's sales personnel for which bookings have yet to be recognised as sales.With these sales spillover, the Group is expecting for a better set of results for the coming quarter ending 31March 2023
TP 0.20
2023-05-12 19:23
Speculatively bought SMCap @ 12.5c....recommended to premium clients last week
2023-05-19 15:41
If the realized gain from the orderbook and the main focus is in developing more affordable property, I could see why SMCAP remained more than just an appeal at this price @Dompeilee.
2023-05-29 13:54
Agreed, but there is a very specific reason why I bought this stock... :)
2023-06-04 19:03
dompeilee
Speculatively bought SMCap @ 12.5c....recommended to premium clients last week
1 month ago
Averaged down more SMCap @ 10.5c
2023-07-13 09:28
buy and keep ..will triple your money once the super operator start his engine ...3x
2023-09-26 08:10
big k gone already....wait u all play so sad when wanna to push down some, lots ppl interested
2023-11-22 10:28
canbuyla
what happened?? so low now ?
2021-09-07 12:46