[SMCAP] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -15.02%
YoY- 688.53%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 257,993 163,662 76,633 407,762 286,929 190,223 98,704 89.41%
PBT -801 -1,759 -3,032 16,033 14,947 8,256 3,708 -
Tax -1,185 -924 -400 -6,020 -3,634 -867 -384 111.52%
NP -1,986 -2,683 -3,432 10,013 11,313 7,389 3,324 -
-
NP to SH -2,129 -2,682 -2,909 9,628 11,330 7,374 3,368 -
-
Tax Rate - - - 37.55% 24.31% 10.50% 10.36% -
Total Cost 259,979 166,345 80,065 397,749 275,616 182,834 95,380 94.77%
-
Net Worth 89,162 88,517 88,174 91,248 55,534 55,532 55,516 37.02%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 89,162 88,517 88,174 91,248 55,534 55,532 55,516 37.02%
NOSH 55,587 55,527 55,515 55,544 55,534 55,532 55,516 0.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.77% -1.64% -4.48% 2.46% 3.94% 3.88% 3.37% -
ROE -2.39% -3.03% -3.30% 10.55% 20.40% 13.28% 6.07% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 464.12 294.74 138.04 734.12 516.67 342.54 177.79 89.25%
EPS -3.83 -4.83 -5.24 17.34 20.40 13.28 6.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.604 1.5941 1.5883 1.6428 1.00 1.00 1.00 36.90%
Adjusted Per Share Value based on latest NOSH - 55,494
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 59.14 37.52 17.57 93.47 65.77 43.60 22.63 89.39%
EPS -0.49 -0.61 -0.67 2.21 2.60 1.69 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2044 0.2029 0.2021 0.2092 0.1273 0.1273 0.1273 37.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.49 0.56 0.73 0.88 0.625 0.73 0.68 -
P/RPS 0.11 0.19 0.53 0.12 0.12 0.21 0.38 -56.14%
P/EPS -12.79 -11.59 -13.93 5.08 3.06 5.50 11.21 -
EY -7.82 -8.62 -7.18 19.70 32.64 18.19 8.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.46 0.54 0.63 0.73 0.68 -40.68%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 27/02/12 24/11/11 23/08/11 30/05/11 -
Price 0.50 0.51 0.62 0.89 0.84 0.65 0.74 -
P/RPS 0.11 0.17 0.45 0.12 0.16 0.19 0.42 -58.96%
P/EPS -13.05 -10.56 -11.83 5.13 4.12 4.90 12.20 -
EY -7.66 -9.47 -8.45 19.48 24.29 20.43 8.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.39 0.54 0.84 0.65 0.74 -43.92%

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