[SMCAP] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -220.86%
YoY- -186.37%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 400,514 343,990 327,324 306,532 407,762 382,572 380,446 3.47%
PBT -8,144 -1,068 -3,518 -12,128 16,033 19,929 16,512 -
Tax -572 -1,580 -1,848 -1,600 -6,020 -4,845 -1,734 -52.09%
NP -8,716 -2,648 -5,366 -13,728 10,013 15,084 14,778 -
-
NP to SH -9,530 -2,838 -5,364 -11,636 9,628 15,106 14,748 -
-
Tax Rate - - - - 37.55% 24.31% 10.50% -
Total Cost 409,230 346,638 332,690 320,260 397,749 367,488 365,668 7.75%
-
Net Worth 81,624 89,162 88,517 88,174 91,248 55,534 55,532 29.12%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 81,624 89,162 88,517 88,174 91,248 55,534 55,532 29.12%
NOSH 55,542 55,587 55,527 55,515 55,544 55,534 55,532 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.18% -0.77% -1.64% -4.48% 2.46% 3.94% 3.88% -
ROE -11.68% -3.18% -6.06% -13.20% 10.55% 27.20% 26.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 721.10 618.83 589.48 552.16 734.12 688.90 685.09 3.45%
EPS -17.16 -5.11 -9.66 -20.96 17.34 27.20 26.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4696 1.604 1.5941 1.5883 1.6428 1.00 1.00 29.10%
Adjusted Per Share Value based on latest NOSH - 55,515
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 92.27 79.25 75.41 70.62 93.94 88.14 87.65 3.46%
EPS -2.20 -0.65 -1.24 -2.68 2.22 3.48 3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.2054 0.2039 0.2031 0.2102 0.1279 0.1279 29.12%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.60 0.49 0.56 0.73 0.88 0.625 0.73 -
P/RPS 0.08 0.08 0.09 0.13 0.12 0.09 0.11 -19.04%
P/EPS -3.50 -9.60 -5.80 -3.48 5.08 2.30 2.75 -
EY -28.60 -10.42 -17.25 -28.71 19.70 43.52 36.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.35 0.46 0.54 0.63 0.73 -31.80%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 30/05/12 27/02/12 24/11/11 23/08/11 -
Price 0.53 0.50 0.51 0.62 0.89 0.84 0.65 -
P/RPS 0.07 0.08 0.09 0.11 0.12 0.12 0.09 -15.36%
P/EPS -3.09 -9.79 -5.28 -2.96 5.13 3.09 2.45 -
EY -32.37 -10.21 -18.94 -33.81 19.48 32.38 40.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.32 0.39 0.54 0.84 0.65 -32.43%

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