[SMCAP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -347.63%
YoY- -198.98%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 329,323 218,178 116,418 400,514 257,993 163,662 76,633 164.09%
PBT 5,409 3,204 1,153 -8,144 -801 -1,759 -3,032 -
Tax -1,351 -955 -746 -572 -1,185 -924 -400 124.94%
NP 4,058 2,249 407 -8,716 -1,986 -2,683 -3,432 -
-
NP to SH 3,934 2,231 511 -9,530 -2,129 -2,682 -2,909 -
-
Tax Rate 24.98% 29.81% 64.70% - - - - -
Total Cost 325,265 215,929 116,011 409,230 259,979 166,345 80,065 154.38%
-
Net Worth 162,298 153,961 152,394 81,624 89,162 88,517 88,174 50.13%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 510 - - - - -
Div Payout % - - 100.00% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 162,298 153,961 152,394 81,624 89,162 88,517 88,174 50.13%
NOSH 61,083 55,497 55,543 55,542 55,587 55,527 55,515 6.57%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.23% 1.03% 0.35% -2.18% -0.77% -1.64% -4.48% -
ROE 2.42% 1.45% 0.34% -11.68% -2.39% -3.03% -3.30% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 539.14 393.13 209.60 721.10 464.12 294.74 138.04 147.80%
EPS 6.91 4.02 0.92 -17.16 -3.83 -4.83 -5.24 -
DPS 0.00 0.00 0.92 0.00 0.00 0.00 0.00 -
NAPS 2.657 2.7742 2.7437 1.4696 1.604 1.5941 1.5883 40.87%
Adjusted Per Share Value based on latest NOSH - 55,529
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 75.87 50.26 26.82 92.27 59.44 37.70 17.65 164.13%
EPS 0.91 0.51 0.12 -2.20 -0.49 -0.62 -0.67 -
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.3739 0.3547 0.3511 0.188 0.2054 0.2039 0.2031 50.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.585 0.83 0.58 0.60 0.49 0.56 0.73 -
P/RPS 0.11 0.21 0.28 0.08 0.11 0.19 0.53 -64.91%
P/EPS 9.08 20.65 63.04 -3.50 -12.79 -11.59 -13.93 -
EY 11.01 4.84 1.59 -28.60 -7.82 -8.62 -7.18 -
DY 0.00 0.00 1.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.21 0.41 0.31 0.35 0.46 -38.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 29/05/13 27/02/13 28/11/12 29/08/12 30/05/12 -
Price 0.595 0.52 0.70 0.53 0.50 0.51 0.62 -
P/RPS 0.11 0.13 0.33 0.07 0.11 0.17 0.45 -60.87%
P/EPS 9.24 12.94 76.09 -3.09 -13.05 -10.56 -11.83 -
EY 10.82 7.73 1.31 -32.37 -7.66 -9.47 -8.45 -
DY 0.00 0.00 1.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.26 0.36 0.31 0.32 0.39 -31.70%

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