[SMCAP] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -120.77%
YoY- -104.92%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 401,545 361,760 348,606 350,981 355,471 377,542 374,377 4.77%
PBT -3,474 -7,659 230 5,963 9,239 15,979 16,931 -
Tax -2,196 -1,850 -3,731 -6,237 -6,196 -6,180 -5,661 -46.77%
NP -5,670 -9,509 -3,501 -274 3,043 9,799 11,270 -
-
NP to SH -6,261 -9,681 -4,053 -650 3,129 9,406 11,486 -
-
Tax Rate - - 1,622.17% 104.60% 67.06% 38.68% 33.44% -
Total Cost 407,215 371,269 352,107 351,255 352,428 367,743 363,107 7.93%
-
Net Worth 152,394 81,528 88,701 88,258 88,174 89,678 55,536 95.88%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 510 - -2,908 -2,908 -2,908 - - -
Div Payout % 0.00% - 0.00% 0.00% 0.00% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 152,394 81,528 88,701 88,258 88,174 89,678 55,536 95.88%
NOSH 55,543 55,529 55,300 55,365 55,515 55,494 55,536 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -1.41% -2.63% -1.00% -0.08% 0.86% 2.60% 3.01% -
ROE -4.11% -11.87% -4.57% -0.74% 3.55% 10.49% 20.68% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 722.94 651.47 630.39 633.93 640.31 680.33 674.11 4.76%
EPS -11.27 -17.43 -7.33 -1.17 5.64 16.95 20.68 -
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7437 1.4682 1.604 1.5941 1.5883 1.616 1.00 95.86%
Adjusted Per Share Value based on latest NOSH - 55,365
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 92.51 83.34 80.31 80.86 81.89 86.98 86.25 4.77%
EPS -1.44 -2.23 -0.93 -0.15 0.72 2.17 2.65 -
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3511 0.1878 0.2043 0.2033 0.2031 0.2066 0.1279 95.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.58 0.60 0.49 0.56 0.73 0.88 0.625 -
P/RPS 0.08 0.09 0.08 0.09 0.11 0.13 0.09 -7.54%
P/EPS -5.15 -3.44 -6.69 -47.70 12.95 5.19 3.02 -
EY -19.43 -29.06 -14.96 -2.10 7.72 19.26 33.09 -
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.41 0.31 0.35 0.46 0.54 0.63 -51.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 28/11/12 29/08/12 30/05/12 27/02/12 24/11/11 -
Price 0.70 0.53 0.50 0.51 0.62 0.89 0.84 -
P/RPS 0.10 0.08 0.08 0.08 0.10 0.13 0.12 -11.43%
P/EPS -6.21 -3.04 -6.82 -43.44 11.00 5.25 4.06 -
EY -16.10 -32.89 -14.66 -2.30 9.09 19.04 24.62 -
DY 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.36 0.31 0.32 0.39 0.55 0.84 -54.20%

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