[SMCAP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -130.21%
YoY- -186.37%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 400,514 257,993 163,662 76,633 407,762 286,929 190,223 63.90%
PBT -8,144 -801 -1,759 -3,032 16,033 14,947 8,256 -
Tax -572 -1,185 -924 -400 -6,020 -3,634 -867 -24.11%
NP -8,716 -1,986 -2,683 -3,432 10,013 11,313 7,389 -
-
NP to SH -9,530 -2,129 -2,682 -2,909 9,628 11,330 7,374 -
-
Tax Rate - - - - 37.55% 24.31% 10.50% -
Total Cost 409,230 259,979 166,345 80,065 397,749 275,616 182,834 70.69%
-
Net Worth 81,624 89,162 88,517 88,174 91,248 55,534 55,532 29.12%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 81,624 89,162 88,517 88,174 91,248 55,534 55,532 29.12%
NOSH 55,542 55,587 55,527 55,515 55,544 55,534 55,532 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.18% -0.77% -1.64% -4.48% 2.46% 3.94% 3.88% -
ROE -11.68% -2.39% -3.03% -3.30% 10.55% 20.40% 13.28% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 721.10 464.12 294.74 138.04 734.12 516.67 342.54 63.88%
EPS -17.16 -3.83 -4.83 -5.24 17.34 20.40 13.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4696 1.604 1.5941 1.5883 1.6428 1.00 1.00 29.10%
Adjusted Per Share Value based on latest NOSH - 55,515
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 91.81 59.14 37.52 17.57 93.47 65.77 43.60 63.91%
EPS -2.18 -0.49 -0.61 -0.67 2.21 2.60 1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1871 0.2044 0.2029 0.2021 0.2092 0.1273 0.1273 29.11%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.60 0.49 0.56 0.73 0.88 0.625 0.73 -
P/RPS 0.08 0.11 0.19 0.53 0.12 0.12 0.21 -47.29%
P/EPS -3.50 -12.79 -11.59 -13.93 5.08 3.06 5.50 -
EY -28.60 -7.82 -8.62 -7.18 19.70 32.64 18.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.35 0.46 0.54 0.63 0.73 -31.80%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 30/05/12 27/02/12 24/11/11 23/08/11 -
Price 0.53 0.50 0.51 0.62 0.89 0.84 0.65 -
P/RPS 0.07 0.11 0.17 0.45 0.12 0.16 0.19 -48.45%
P/EPS -3.09 -13.05 -10.56 -11.83 5.13 4.12 4.90 -
EY -32.37 -7.66 -9.47 -8.45 19.48 24.29 20.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.32 0.39 0.54 0.84 0.65 -32.43%

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