[SMCAP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 10.07%
YoY- 145.44%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 324,350 223,248 114,452 455,381 329,323 218,178 116,418 97.87%
PBT 3,615 1,424 854 11,356 5,409 3,204 1,153 114.06%
Tax -2,323 -1,064 -518 -7,052 -1,351 -955 -746 113.09%
NP 1,292 360 336 4,304 4,058 2,249 407 115.84%
-
NP to SH 2,049 1,586 507 4,330 3,934 2,231 511 152.18%
-
Tax Rate 64.26% 74.72% 60.66% 62.10% 24.98% 29.81% 64.70% -
Total Cost 323,058 222,888 114,116 451,077 325,265 215,929 116,011 97.81%
-
Net Worth 94,966 93,597 92,870 87,661 162,298 153,961 152,394 -27.02%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - 510 -
Div Payout % - - - - - - 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 94,966 93,597 92,870 87,661 162,298 153,961 152,394 -27.02%
NOSH 61,083 61,083 61,083 57,980 61,083 55,497 55,543 6.53%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.40% 0.16% 0.29% 0.95% 1.23% 1.03% 0.35% -
ROE 2.16% 1.69% 0.55% 4.94% 2.42% 1.45% 0.34% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 531.00 365.48 187.37 785.40 539.14 393.13 209.60 85.73%
EPS 3.35 2.60 0.83 7.47 6.91 4.02 0.92 136.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.92 -
NAPS 1.5547 1.5323 1.5204 1.5119 2.657 2.7742 2.7437 -31.50%
Adjusted Per Share Value based on latest NOSH - 61,083
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 74.72 51.43 26.37 104.91 75.87 50.26 26.82 97.87%
EPS 0.47 0.37 0.12 1.00 0.91 0.51 0.12 148.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.2188 0.2156 0.214 0.202 0.3739 0.3547 0.3511 -27.02%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.795 0.64 0.69 0.635 0.585 0.83 0.58 -
P/RPS 0.15 0.18 0.37 0.08 0.11 0.21 0.28 -34.01%
P/EPS 23.70 24.65 83.13 8.50 9.08 20.65 63.04 -47.87%
EY 4.22 4.06 1.20 11.76 11.01 4.84 1.59 91.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.59 -
P/NAPS 0.51 0.42 0.45 0.42 0.22 0.30 0.21 80.57%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 30/05/14 28/02/14 29/11/13 29/08/13 29/05/13 -
Price 0.70 0.77 0.62 0.635 0.595 0.52 0.70 -
P/RPS 0.13 0.21 0.33 0.08 0.11 0.13 0.33 -46.23%
P/EPS 20.87 29.66 74.70 8.50 9.24 12.94 76.09 -57.75%
EY 4.79 3.37 1.34 11.76 10.82 7.73 1.31 137.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.31 -
P/NAPS 0.45 0.50 0.41 0.42 0.22 0.19 0.26 44.10%

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