[SMCAP] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 236.4%
YoY- 657.27%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 114,452 141,104 111,145 101,760 116,418 103,767 94,331 13.77%
PBT 854 3,804 2,206 2,050 1,153 -6,857 958 -7.38%
Tax -518 -3,424 -396 -209 -746 -665 -261 57.99%
NP 336 380 1,810 1,841 407 -7,522 697 -38.54%
-
NP to SH 507 316 1,704 1,719 511 -7,552 553 -5.63%
-
Tax Rate 60.66% 90.01% 17.95% 10.20% 64.70% - 27.24% -
Total Cost 114,116 140,724 109,335 99,919 116,011 111,289 93,634 14.11%
-
Net Worth 92,870 162,609 162,298 153,833 152,394 81,528 88,701 3.11%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - 510 - - -
Div Payout % - - - - 100.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 92,870 162,609 162,298 153,833 152,394 81,528 88,701 3.11%
NOSH 61,083 61,083 61,083 55,451 55,543 55,529 55,300 6.86%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.29% 0.27% 1.63% 1.81% 0.35% -7.25% 0.74% -
ROE 0.55% 0.19% 1.05% 1.12% 0.34% -9.26% 0.62% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 187.37 231.00 181.96 183.51 209.60 186.87 170.58 6.46%
EPS 0.83 0.52 2.87 3.10 0.92 -13.60 1.00 -11.69%
DPS 0.00 0.00 0.00 0.00 0.92 0.00 0.00 -
NAPS 1.5204 2.6621 2.657 2.7742 2.7437 1.4682 1.604 -3.50%
Adjusted Per Share Value based on latest NOSH - 55,451
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.37 32.51 25.61 23.44 26.82 23.91 21.73 13.78%
EPS 0.12 0.07 0.39 0.40 0.12 -1.74 0.13 -5.20%
DPS 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.214 0.3746 0.3739 0.3544 0.3511 0.1878 0.2043 3.14%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.69 0.635 0.585 0.83 0.58 0.60 0.49 -
P/RPS 0.37 0.27 0.32 0.45 0.28 0.32 0.29 17.65%
P/EPS 83.13 122.75 20.97 26.77 63.04 -4.41 49.00 42.29%
EY 1.20 0.81 4.77 3.73 1.59 -22.67 2.04 -29.81%
DY 0.00 0.00 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 0.45 0.24 0.22 0.30 0.21 0.41 0.31 28.23%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 29/08/13 29/05/13 27/02/13 28/11/12 -
Price 0.62 0.635 0.595 0.52 0.70 0.53 0.50 -
P/RPS 0.33 0.27 0.33 0.28 0.33 0.28 0.29 9.00%
P/EPS 74.70 122.75 21.33 16.77 76.09 -3.90 50.00 30.71%
EY 1.34 0.81 4.69 5.96 1.31 -25.66 2.00 -23.45%
DY 0.00 0.00 0.00 0.00 1.31 0.00 0.00 -
P/NAPS 0.41 0.24 0.22 0.19 0.26 0.36 0.31 20.50%

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