[SMCAP] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 118.3%
YoY- 183.18%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 457,808 455,381 439,097 436,356 465,672 400,514 343,990 21.01%
PBT 3,416 11,356 7,212 6,408 4,612 -8,144 -1,068 -
Tax -2,072 -7,052 -1,801 -1,910 -2,984 -572 -1,580 19.82%
NP 1,344 4,304 5,410 4,498 1,628 -8,716 -2,648 -
-
NP to SH 2,028 4,330 5,245 4,462 2,044 -9,530 -2,838 -
-
Tax Rate 60.66% 62.10% 24.97% 29.81% 64.70% - - -
Total Cost 456,464 451,077 433,686 431,858 464,044 409,230 346,638 20.15%
-
Net Worth 92,870 87,661 162,298 153,961 152,394 81,624 89,162 2.75%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - 2,043 - - -
Div Payout % - - - - 100.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 92,870 87,661 162,298 153,961 152,394 81,624 89,162 2.75%
NOSH 61,083 57,980 61,083 55,497 55,543 55,542 55,587 6.49%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.29% 0.95% 1.23% 1.03% 0.35% -2.18% -0.77% -
ROE 2.18% 4.94% 3.23% 2.90% 1.34% -11.68% -3.18% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 749.48 785.40 718.85 786.26 838.39 721.10 618.83 13.63%
EPS 3.32 7.47 9.21 8.04 3.68 -17.16 -5.11 -
DPS 0.00 0.00 0.00 0.00 3.68 0.00 0.00 -
NAPS 1.5204 1.5119 2.657 2.7742 2.7437 1.4696 1.604 -3.50%
Adjusted Per Share Value based on latest NOSH - 55,451
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 104.94 104.39 100.65 100.02 106.74 91.81 78.85 21.01%
EPS 0.46 0.99 1.20 1.02 0.47 -2.18 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.2129 0.2009 0.372 0.3529 0.3493 0.1871 0.2044 2.75%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.69 0.635 0.585 0.83 0.58 0.60 0.49 -
P/RPS 0.09 0.08 0.08 0.11 0.07 0.08 0.08 8.17%
P/EPS 20.78 8.50 6.81 10.32 15.76 -3.50 -9.60 -
EY 4.81 11.76 14.68 9.69 6.34 -28.60 -10.42 -
DY 0.00 0.00 0.00 0.00 6.34 0.00 0.00 -
P/NAPS 0.45 0.42 0.22 0.30 0.21 0.41 0.31 28.23%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 29/08/13 29/05/13 27/02/13 28/11/12 -
Price 0.62 0.635 0.595 0.52 0.70 0.53 0.50 -
P/RPS 0.08 0.08 0.08 0.07 0.08 0.07 0.08 0.00%
P/EPS 18.67 8.50 6.93 6.47 19.02 -3.09 -9.79 -
EY 5.35 11.76 14.43 15.46 5.26 -32.37 -10.21 -
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.41 0.42 0.22 0.19 0.26 0.36 0.31 20.50%

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