[SMCAP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 76.33%
YoY- 284.78%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 223,248 114,452 455,381 329,323 218,178 116,418 400,514 -32.34%
PBT 1,424 854 11,356 5,409 3,204 1,153 -8,144 -
Tax -1,064 -518 -7,052 -1,351 -955 -746 -572 51.42%
NP 360 336 4,304 4,058 2,249 407 -8,716 -
-
NP to SH 1,586 507 4,330 3,934 2,231 511 -9,530 -
-
Tax Rate 74.72% 60.66% 62.10% 24.98% 29.81% 64.70% - -
Total Cost 222,888 114,116 451,077 325,265 215,929 116,011 409,230 -33.38%
-
Net Worth 93,597 92,870 87,661 162,298 153,961 152,394 81,624 9.58%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 510 - -
Div Payout % - - - - - 100.00% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 93,597 92,870 87,661 162,298 153,961 152,394 81,624 9.58%
NOSH 61,083 61,083 57,980 61,083 55,497 55,543 55,542 6.56%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.16% 0.29% 0.95% 1.23% 1.03% 0.35% -2.18% -
ROE 1.69% 0.55% 4.94% 2.42% 1.45% 0.34% -11.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 365.48 187.37 785.40 539.14 393.13 209.60 721.10 -36.51%
EPS 2.60 0.83 7.47 6.91 4.02 0.92 -17.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.92 0.00 -
NAPS 1.5323 1.5204 1.5119 2.657 2.7742 2.7437 1.4696 2.83%
Adjusted Per Share Value based on latest NOSH - 61,083
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.17 26.24 104.39 75.49 50.01 26.69 91.81 -32.34%
EPS 0.36 0.12 0.99 0.90 0.51 0.12 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.2146 0.2129 0.2009 0.372 0.3529 0.3493 0.1871 9.60%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.64 0.69 0.635 0.585 0.83 0.58 0.60 -
P/RPS 0.18 0.37 0.08 0.11 0.21 0.28 0.08 71.96%
P/EPS 24.65 83.13 8.50 9.08 20.65 63.04 -3.50 -
EY 4.06 1.20 11.76 11.01 4.84 1.59 -28.60 -
DY 0.00 0.00 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 0.42 0.45 0.42 0.22 0.30 0.21 0.41 1.62%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 28/02/14 29/11/13 29/08/13 29/05/13 27/02/13 -
Price 0.77 0.62 0.635 0.595 0.52 0.70 0.53 -
P/RPS 0.21 0.33 0.08 0.11 0.13 0.33 0.07 108.42%
P/EPS 29.66 74.70 8.50 9.24 12.94 76.09 -3.09 -
EY 3.37 1.34 11.76 10.82 7.73 1.31 -32.37 -
DY 0.00 0.00 0.00 0.00 0.00 1.31 0.00 -
P/NAPS 0.50 0.41 0.42 0.22 0.19 0.26 0.36 24.55%

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