[SMCAP] QoQ Annualized Quarter 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- 53.9%
YoY- -136.37%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 465,672 400,514 343,990 327,324 306,532 407,762 382,572 13.98%
PBT 4,612 -8,144 -1,068 -3,518 -12,128 16,033 19,929 -62.27%
Tax -2,984 -572 -1,580 -1,848 -1,600 -6,020 -4,845 -27.59%
NP 1,628 -8,716 -2,648 -5,366 -13,728 10,013 15,084 -77.30%
-
NP to SH 2,044 -9,530 -2,838 -5,364 -11,636 9,628 15,106 -73.61%
-
Tax Rate 64.70% - - - - 37.55% 24.31% -
Total Cost 464,044 409,230 346,638 332,690 320,260 397,749 367,488 16.81%
-
Net Worth 152,394 81,624 89,162 88,517 88,174 91,248 55,534 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 2,043 - - - - - - -
Div Payout % 100.00% - - - - - - -
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 81,624 89,162 88,517 88,174 91,248 55,534 95.88%
NOSH 55,543 55,542 55,587 55,527 55,515 55,544 55,534 0.01%
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 0.35% -2.18% -0.77% -1.64% -4.48% 2.46% 3.94% -
ROE 1.34% -11.68% -3.18% -6.06% -13.20% 10.55% 27.20% -
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 838.39 721.10 618.83 589.48 552.16 734.12 688.90 13.97%
EPS 3.68 -17.16 -5.11 -9.66 -20.96 17.34 27.20 -73.61%
DPS 3.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7437 1.4696 1.604 1.5941 1.5883 1.6428 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 106.74 91.81 78.85 75.03 70.27 93.47 87.70 13.98%
EPS 0.47 -2.18 -0.65 -1.23 -2.67 2.21 3.46 -73.54%
DPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3493 0.1871 0.2044 0.2029 0.2021 0.2092 0.1273 95.87%
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 0.07 0.08 0.08 0.09 0.13 0.12 0.09 -15.41%
P/EPS 15.76 -3.50 -9.60 -5.80 -3.48 5.08 2.30 260.33%
EY 6.34 -28.60 -10.42 -17.25 -28.71 19.70 43.52 -72.28%
DY 6.34 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 0.08 0.07 0.08 0.09 0.11 0.12 0.12 -23.66%
P/EPS 19.02 -3.09 -9.79 -5.28 -2.96 5.13 3.09 235.49%
EY 5.26 -32.37 -10.21 -18.94 -33.81 19.48 32.38 -70.19%
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.36 0.31 0.32 0.39 0.54 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