Highlights

[SMCAP] QoQ Quarter Result on 2020-06-30 [#2]

Stock [SMCAP]: SINMAH CAPITAL BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -173.97%    YoY -     -126.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 36,094 38,308 36,165 69,679 36,655 39,976 31,660 9.14%
  QoQ % -5.78% 5.93% -48.10% 90.09% -8.31% 26.27% -
  Horiz. % 114.01% 121.00% 114.23% 220.09% 115.78% 126.27% 100.00%
PBT -7,609 -2,893 -6,168 15,037 -3,431 -4,020 -16,887 -41.25%
  QoQ % -163.01% 53.10% -141.02% 538.27% 14.65% 76.19% -
  Horiz. % 45.06% 17.13% 36.53% -89.04% 20.32% 23.81% 100.00%
Tax 45 112 3,894 -6,122 -20 13 2,609 -93.34%
  QoQ % -59.82% -97.12% 163.61% -30,510.00% -253.85% -99.50% -
  Horiz. % 1.72% 4.29% 149.25% -234.65% -0.77% 0.50% 100.00%
NP -7,564 -2,781 -2,274 8,915 -3,451 -4,007 -14,278 -34.55%
  QoQ % -171.99% -22.30% -125.51% 358.33% 13.88% 71.94% -
  Horiz. % 52.98% 19.48% 15.93% -62.44% 24.17% 28.06% 100.00%
NP to SH -7,619 -2,781 -2,471 8,885 -3,366 -3,947 -13,963 -33.25%
  QoQ % -173.97% -12.55% -127.81% 363.96% 14.72% 71.73% -
  Horiz. % 54.57% 19.92% 17.70% -63.63% 24.11% 28.27% 100.00%
Tax Rate - % - % - % 40.71 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 43,658 41,089 38,439 60,764 40,106 43,983 45,938 -3.34%
  QoQ % 6.25% 6.89% -36.74% 51.51% -8.81% -4.26% -
  Horiz. % 95.04% 89.44% 83.68% 132.27% 87.30% 95.74% 100.00%
Net Worth 85,302 92,913 95,650 193,053 89,236 92,614 101,016 -10.67%
  QoQ % -8.19% -2.86% -50.45% 116.34% -3.65% -8.32% -
  Horiz. % 84.44% 91.98% 94.69% 191.11% 88.34% 91.68% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 85,302 92,913 95,650 193,053 89,236 92,614 101,016 -10.67%
  QoQ % -8.19% -2.86% -50.45% 116.34% -3.65% -8.32% -
  Horiz. % 84.44% 91.98% 94.69% 191.11% 88.34% 91.68% 100.00%
NOSH 213,791 213,791 213,791 213,791 213,791 213,791 213,791 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -20.96 % -7.26 % -6.29 % 12.79 % -9.41 % -10.02 % -45.10 % -40.03%
  QoQ % -188.71% -15.42% -149.18% 235.92% 6.09% 77.78% -
  Horiz. % 46.47% 16.10% 13.95% -28.36% 20.86% 22.22% 100.00%
ROE -8.93 % -2.99 % -2.58 % 4.60 % -3.77 % -4.26 % -13.82 % -25.28%
  QoQ % -198.66% -15.89% -156.09% 222.02% 11.50% 69.18% -
  Horiz. % 64.62% 21.64% 18.67% -33.29% 27.28% 30.82% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 16.88 17.92 16.92 32.59 17.15 18.70 14.81 9.12%
  QoQ % -5.80% 5.91% -48.08% 90.03% -8.29% 26.27% -
  Horiz. % 113.98% 121.00% 114.25% 220.05% 115.80% 126.27% 100.00%
EPS -3.56 -1.30 -1.16 8.18 -1.57 -1.85 -6.53 -33.29%
  QoQ % -173.85% -12.07% -114.18% 621.02% 15.14% 71.67% -
  Horiz. % 54.52% 19.91% 17.76% -125.27% 24.04% 28.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3990 0.4346 0.4474 0.9030 0.4174 0.4332 0.4725 -10.67%
  QoQ % -8.19% -2.86% -50.45% 116.34% -3.65% -8.32% -
  Horiz. % 84.44% 91.98% 94.69% 191.11% 88.34% 91.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,791
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 16.88 17.92 16.92 32.59 17.15 18.70 14.81 9.12%
  QoQ % -5.80% 5.91% -48.08% 90.03% -8.29% 26.27% -
  Horiz. % 113.98% 121.00% 114.25% 220.05% 115.80% 126.27% 100.00%
EPS -3.56 -1.30 -1.16 8.18 -1.57 -1.85 -6.53 -33.29%
  QoQ % -173.85% -12.07% -114.18% 621.02% 15.14% 71.67% -
  Horiz. % 54.52% 19.91% 17.76% -125.27% 24.04% 28.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3990 0.4346 0.4474 0.9030 0.4174 0.4332 0.4725 -10.67%
  QoQ % -8.19% -2.86% -50.45% 116.34% -3.65% -8.32% -
  Horiz. % 84.44% 91.98% 94.69% 191.11% 88.34% 91.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.1150 0.0850 0.1650 0.1450 0.1600 0.1800 0.1150 -
P/RPS 0.68 0.47 0.98 0.44 0.93 0.96 0.78 -8.75%
  QoQ % 44.68% -52.04% 122.73% -52.69% -3.12% 23.08% -
  Horiz. % 87.18% 60.26% 125.64% 56.41% 119.23% 123.08% 100.00%
P/EPS -3.23 -6.53 -14.28 3.49 -10.16 -9.75 -1.76 49.95%
  QoQ % 50.54% 54.27% -509.17% 134.35% -4.21% -453.98% -
  Horiz. % 183.52% 371.02% 811.36% -198.30% 577.27% 553.98% 100.00%
EY -30.99 -15.30 -7.00 28.66 -9.84 -10.26 -56.79 -33.25%
  QoQ % -102.55% -118.57% -124.42% 391.26% 4.09% 81.93% -
  Horiz. % 54.57% 26.94% 12.33% -50.47% 17.33% 18.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.20 0.37 0.16 0.38 0.42 0.24 13.46%
  QoQ % 45.00% -45.95% 131.25% -57.89% -9.52% 75.00% -
  Horiz. % 120.83% 83.33% 154.17% 66.67% 158.33% 175.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 26/06/20 02/03/20 26/11/19 28/08/19 30/05/19 28/02/19 -
Price 0.2100 0.1200 0.1250 0.1450 0.1450 0.1700 0.1600 -
P/RPS 1.24 0.67 0.74 0.44 0.85 0.91 1.08 9.66%
  QoQ % 85.07% -9.46% 68.18% -48.24% -6.59% -15.74% -
  Horiz. % 114.81% 62.04% 68.52% 40.74% 78.70% 84.26% 100.00%
P/EPS -5.89 -9.23 -10.82 3.49 -9.21 -9.21 -2.45 79.56%
  QoQ % 36.19% 14.70% -410.03% 137.89% 0.00% -275.92% -
  Horiz. % 240.41% 376.73% 441.63% -142.45% 375.92% 375.92% 100.00%
EY -16.97 -10.84 -9.25 28.66 -10.86 -10.86 -40.82 -44.33%
  QoQ % -56.55% -17.19% -132.27% 363.90% 0.00% 73.40% -
  Horiz. % 41.57% 26.56% 22.66% -70.21% 26.60% 26.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.28 0.28 0.16 0.35 0.39 0.34 34.48%
  QoQ % 89.29% 0.00% 75.00% -54.29% -10.26% 14.71% -
  Horiz. % 155.88% 82.35% 82.35% 47.06% 102.94% 114.71% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Music still loud at the GLOVES party gloveharicut
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS