[SMCAP] YoY TTM 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- -34.45%
YoY- 165.31%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 286,868 332,384 308,185 465,454 433,090 348,606 374,377 -4.33%
PBT -16,519 11,945 8,134 7,418 -1,448 230 16,931 -
Tax -4,083 -6,205 -13,875 -5,747 -2,016 -3,731 -5,661 -5.29%
NP -20,602 5,740 -5,741 1,671 -3,464 -3,501 11,270 -
-
NP to SH -20,661 18,013 4,164 2,363 -3,618 -4,053 11,486 -
-
Tax Rate - 51.95% 170.58% 77.47% - 1,622.17% 33.44% -
Total Cost 307,470 326,644 313,926 463,783 436,554 352,107 363,107 -2.73%
-
Net Worth 77,740 61,083 61,083 94,966 162,298 88,701 55,536 5.76%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 510 -2,908 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 77,740 61,083 61,083 94,966 162,298 88,701 55,536 5.76%
NOSH 61,083 61,083 61,083 61,083 61,083 55,300 55,536 1.59%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -7.18% 1.73% -1.86% 0.36% -0.80% -1.00% 3.01% -
ROE -26.58% 29.49% 6.82% 2.49% -2.23% -4.57% 20.68% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 469.63 544.15 504.53 762.00 709.02 630.39 674.11 -5.84%
EPS -33.82 29.49 6.82 3.87 -5.92 -7.33 20.68 -
DPS 0.00 0.00 0.00 0.00 0.84 0.00 0.00 -
NAPS 1.2727 1.00 1.00 1.5547 2.657 1.604 1.00 4.09%
Adjusted Per Share Value based on latest NOSH - 61,083
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 66.09 76.57 71.00 107.23 99.77 80.31 86.25 -4.33%
EPS -4.76 4.15 0.96 0.54 -0.83 -0.93 2.65 -
DPS 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.1791 0.1407 0.1407 0.2188 0.3739 0.2043 0.1279 5.76%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.59 0.71 0.55 0.795 0.585 0.49 0.625 -
P/RPS 0.13 0.13 0.11 0.10 0.08 0.08 0.09 6.31%
P/EPS -1.74 2.41 8.07 20.55 -9.88 -6.69 3.02 -
EY -57.33 41.53 12.39 4.87 -10.12 -14.96 33.09 -
DY 0.00 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 0.46 0.71 0.55 0.51 0.22 0.31 0.63 -5.10%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 28/11/16 26/11/15 25/11/14 29/11/13 28/11/12 24/11/11 -
Price 0.545 0.655 0.575 0.70 0.595 0.50 0.84 -
P/RPS 0.12 0.12 0.11 0.09 0.08 0.08 0.12 0.00%
P/EPS -1.61 2.22 8.43 18.09 -10.05 -6.82 4.06 -
EY -62.06 45.02 11.86 5.53 -9.95 -14.66 24.62 -
DY 0.00 0.00 0.00 0.00 1.41 0.00 0.00 -
P/NAPS 0.43 0.66 0.58 0.45 0.22 0.31 0.84 -10.55%

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