[SMCAP] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 121.45%
YoY- 117.57%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 358,132 360,424 457,808 465,672 306,532 394,816 289,100 3.62%
PBT -1,944 -14,280 3,416 4,612 -12,128 14,832 -25,532 -34.87%
Tax -144 30,940 -2,072 -2,984 -1,600 -1,536 -1,636 -33.27%
NP -2,088 16,660 1,344 1,628 -13,728 13,296 -27,168 -34.76%
-
NP to SH -2,080 -17,528 2,028 2,044 -11,636 13,472 -26,936 -34.71%
-
Tax Rate - - 60.66% 64.70% - 10.36% - -
Total Cost 360,220 343,764 456,464 464,044 320,260 381,520 316,268 2.19%
-
Net Worth 78,978 90,763 92,870 152,394 88,174 55,516 71,736 1.61%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 2,043 - - - -
Div Payout % - - - 100.00% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 78,978 90,763 92,870 152,394 88,174 55,516 71,736 1.61%
NOSH 61,176 61,083 61,083 55,543 55,515 55,516 55,515 1.63%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.58% 4.62% 0.29% 0.35% -4.48% 3.37% -9.40% -
ROE -2.63% -19.31% 2.18% 1.34% -13.20% 24.27% -37.55% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 585.41 590.05 749.48 838.39 552.16 711.17 520.76 1.96%
EPS -3.40 -28.68 3.32 3.68 -20.96 24.28 -48.52 -35.76%
DPS 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
NAPS 1.291 1.4859 1.5204 2.7437 1.5883 1.00 1.2922 -0.01%
Adjusted Per Share Value based on latest NOSH - 55,543
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 82.51 83.03 105.47 107.28 70.62 90.96 66.60 3.63%
EPS -0.48 -4.04 0.47 0.47 -2.68 3.10 -6.21 -34.70%
DPS 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
NAPS 0.182 0.2091 0.214 0.3511 0.2031 0.1279 0.1653 1.61%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.72 0.725 0.69 0.58 0.73 0.68 0.57 -
P/RPS 0.12 0.12 0.09 0.07 0.13 0.10 0.11 1.45%
P/EPS -21.18 -2.53 20.78 15.76 -3.48 2.80 -1.17 61.96%
EY -4.72 -39.58 4.81 6.34 -28.71 35.69 -85.12 -38.22%
DY 0.00 0.00 0.00 6.34 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.45 0.21 0.46 0.68 0.44 4.09%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 30/05/14 29/05/13 30/05/12 30/05/11 31/05/10 -
Price 0.79 0.61 0.62 0.70 0.62 0.74 0.54 -
P/RPS 0.13 0.10 0.08 0.08 0.11 0.10 0.10 4.46%
P/EPS -23.24 -2.13 18.67 19.02 -2.96 3.05 -1.11 65.94%
EY -4.30 -47.04 5.35 5.26 -33.81 32.79 -89.85 -39.71%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.61 0.41 0.41 0.26 0.39 0.74 0.42 6.41%

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