[SMCAP] QoQ 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 455,381 439,097 436,356 465,672 400,514 343,990 327,324 24.54%
PBT 11,356 7,212 6,408 4,612 -8,144 -1,068 -3,518 -
Tax -7,052 -1,801 -1,910 -2,984 -572 -1,580 -1,848 143.60%
NP 4,304 5,410 4,498 1,628 -8,716 -2,648 -5,366 -
-
NP to SH 4,330 5,245 4,462 2,044 -9,530 -2,838 -5,364 -
-
Tax Rate 62.10% 24.97% 29.81% 64.70% - - - -
Total Cost 451,077 433,686 431,858 464,044 409,230 346,638 332,690 22.43%
-
Net Worth 87,661 162,298 153,961 152,394 81,624 89,162 88,517 -0.64%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 2,043 - - - -
Div Payout % - - - 100.00% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 87,661 162,298 153,961 152,394 81,624 89,162 88,517 -0.64%
NOSH 57,980 61,083 55,497 55,543 55,542 55,587 55,527 2.91%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.95% 1.23% 1.03% 0.35% -2.18% -0.77% -1.64% -
ROE 4.94% 3.23% 2.90% 1.34% -11.68% -3.18% -6.06% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 785.40 718.85 786.26 838.39 721.10 618.83 589.48 21.01%
EPS 7.47 9.21 8.04 3.68 -17.16 -5.11 -9.66 -
DPS 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
NAPS 1.5119 2.657 2.7742 2.7437 1.4696 1.604 1.5941 -3.45%
Adjusted Per Share Value based on latest NOSH - 55,543
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 104.39 100.65 100.02 106.74 91.81 78.85 75.03 24.55%
EPS 0.99 1.20 1.02 0.47 -2.18 -0.65 -1.23 -
DPS 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
NAPS 0.2009 0.372 0.3529 0.3493 0.1871 0.2044 0.2029 -0.65%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.635 0.585 0.83 0.58 0.60 0.49 0.56 -
P/RPS 0.08 0.08 0.11 0.07 0.08 0.08 0.09 -7.53%
P/EPS 8.50 6.81 10.32 15.76 -3.50 -9.60 -5.80 -
EY 11.76 14.68 9.69 6.34 -28.60 -10.42 -17.25 -
DY 0.00 0.00 0.00 6.34 0.00 0.00 0.00 -
P/NAPS 0.42 0.22 0.30 0.21 0.41 0.31 0.35 12.88%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 29/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.635 0.595 0.52 0.70 0.53 0.50 0.51 -
P/RPS 0.08 0.08 0.07 0.08 0.07 0.08 0.09 -7.53%
P/EPS 8.50 6.93 6.47 19.02 -3.09 -9.79 -5.28 -
EY 11.76 14.43 15.46 5.26 -32.37 -10.21 -18.94 -
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.42 0.22 0.19 0.26 0.36 0.31 0.32 19.81%

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