[SMCAP] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 107.8%
YoY- -94.33%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 116,418 103,767 94,331 87,029 76,633 90,613 96,706 13.15%
PBT 1,153 -6,857 958 1,272 -3,032 1,032 6,691 -69.00%
Tax -746 -665 -261 -524 -400 -2,546 -2,767 -58.23%
NP 407 -7,522 697 748 -3,432 -1,514 3,924 -77.89%
-
NP to SH 511 -7,552 553 227 -2,909 -1,924 3,956 -74.41%
-
Tax Rate 64.70% - 27.24% 41.19% - 246.71% 41.35% -
Total Cost 116,011 111,289 93,634 86,281 80,065 92,127 92,782 16.04%
-
Net Worth 152,394 81,528 88,701 88,258 88,174 89,678 55,536 95.88%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 510 - - - - - - -
Div Payout % 100.00% - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 152,394 81,528 88,701 88,258 88,174 89,678 55,536 95.88%
NOSH 55,543 55,529 55,300 55,365 55,515 55,494 55,536 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.35% -7.25% 0.74% 0.86% -4.48% -1.67% 4.06% -
ROE 0.34% -9.26% 0.62% 0.26% -3.30% -2.15% 7.12% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 209.60 186.87 170.58 157.19 138.04 163.28 174.13 13.14%
EPS 0.92 -13.60 1.00 0.41 -5.24 -3.46 7.12 -74.40%
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7437 1.4682 1.604 1.5941 1.5883 1.616 1.00 95.86%
Adjusted Per Share Value based on latest NOSH - 55,365
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 26.69 23.79 21.62 19.95 17.57 20.77 22.17 13.15%
EPS 0.12 -1.73 0.13 0.05 -0.67 -0.44 0.91 -74.06%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3493 0.1869 0.2033 0.2023 0.2021 0.2056 0.1273 95.87%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.58 0.60 0.49 0.56 0.73 0.88 0.625 -
P/RPS 0.28 0.32 0.29 0.36 0.53 0.54 0.36 -15.41%
P/EPS 63.04 -4.41 49.00 136.59 -13.93 -25.38 8.77 272.01%
EY 1.59 -22.67 2.04 0.73 -7.18 -3.94 11.40 -73.07%
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.41 0.31 0.35 0.46 0.54 0.63 -51.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 28/11/12 29/08/12 30/05/12 27/02/12 24/11/11 -
Price 0.70 0.53 0.50 0.51 0.62 0.89 0.84 -
P/RPS 0.33 0.28 0.29 0.32 0.45 0.55 0.48 -22.08%
P/EPS 76.09 -3.90 50.00 124.39 -11.83 -25.67 11.79 246.24%
EY 1.31 -25.66 2.00 0.80 -8.45 -3.90 8.48 -71.17%
DY 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.36 0.31 0.32 0.39 0.55 0.84 -54.20%

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