[SMCAP] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -57.14%
YoY- -72.89%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 60,836 90,106 94,007 101,102 108,796 114,452 141,104 -43.01%
PBT 2,997 -3,570 2,574 2,190 570 854 3,804 -14.73%
Tax -6,872 -595 -2,233 -1,259 -546 -518 -3,424 59.31%
NP -3,875 -4,165 341 931 24 336 380 -
-
NP to SH 2,670 -4,382 198 462 1,078 507 316 316.46%
-
Tax Rate 229.30% - 86.75% 57.49% 95.79% 60.66% 90.01% -
Total Cost 64,711 94,271 93,666 100,171 108,772 114,116 140,724 -40.50%
-
Net Worth 86,945 90,763 95,094 94,966 93,597 92,870 162,609 -34.19%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 86,945 90,763 95,094 94,966 93,597 92,870 162,609 -34.19%
NOSH 61,083 61,083 61,083 61,083 61,083 61,083 61,083 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -6.37% -4.62% 0.36% 0.92% 0.02% 0.29% 0.27% -
ROE 3.07% -4.83% 0.21% 0.49% 1.15% 0.55% 0.19% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 99.60 147.51 153.90 165.52 178.11 187.37 231.00 -43.01%
EPS 4.37 -7.17 0.32 0.76 1.76 0.83 0.52 314.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4234 1.4859 1.5568 1.5547 1.5323 1.5204 2.6621 -34.19%
Adjusted Per Share Value based on latest NOSH - 61,083
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.02 20.76 21.66 23.29 25.06 26.37 32.51 -43.00%
EPS 0.62 -1.01 0.05 0.11 0.25 0.12 0.07 329.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2003 0.2091 0.2191 0.2188 0.2156 0.214 0.3746 -34.19%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.60 0.725 0.60 0.795 0.64 0.69 0.635 -
P/RPS 0.60 0.49 0.39 0.48 0.36 0.37 0.27 70.54%
P/EPS 13.73 -10.11 185.10 105.11 36.26 83.13 122.75 -76.87%
EY 7.29 -9.89 0.54 0.95 2.76 1.20 0.81 334.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.39 0.51 0.42 0.45 0.24 45.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 27/05/15 26/02/15 25/11/14 27/08/14 30/05/14 28/02/14 -
Price 0.52 0.61 0.645 0.70 0.77 0.62 0.635 -
P/RPS 0.52 0.41 0.42 0.42 0.43 0.33 0.27 54.98%
P/EPS 11.90 -8.50 198.98 92.55 43.63 74.70 122.75 -78.98%
EY 8.41 -11.76 0.50 1.08 2.29 1.34 0.81 377.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.41 0.45 0.50 0.41 0.24 33.55%

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