[SMCAP] QoQ 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- -0.87%
YoY- 208.14%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 108,796 114,452 141,104 111,145 101,760 116,418 103,767 3.21%
PBT 570 854 3,804 2,206 2,050 1,153 -6,857 -
Tax -546 -518 -3,424 -396 -209 -746 -665 -12.34%
NP 24 336 380 1,810 1,841 407 -7,522 -
-
NP to SH 1,078 507 316 1,704 1,719 511 -7,552 -
-
Tax Rate 95.79% 60.66% 90.01% 17.95% 10.20% 64.70% - -
Total Cost 108,772 114,116 140,724 109,335 99,919 116,011 111,289 -1.51%
-
Net Worth 93,597 92,870 162,609 162,298 153,833 152,394 81,528 9.66%
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 92,870 162,609 162,298 153,833 152,394 81,528 9.66%
NOSH 61,083 61,083 61,083 61,083 55,451 55,543 55,529 6.58%
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 0.02% 0.29% 0.27% 1.63% 1.81% 0.35% -7.25% -
ROE 1.15% 0.55% 0.19% 1.05% 1.12% 0.34% -9.26% -
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 178.11 187.37 231.00 181.96 183.51 209.60 186.87 -3.15%
EPS 1.76 0.83 0.52 2.87 3.10 0.92 -13.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.92 0.00 -
NAPS 1.5323 1.5204 2.6621 2.657 2.7742 2.7437 1.4682 2.89%
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 24.94 26.24 32.34 25.48 23.33 26.69 23.79 3.20%
EPS 0.25 0.12 0.07 0.39 0.39 0.12 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.2146 0.2129 0.3727 0.372 0.3526 0.3493 0.1869 9.67%
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 0.36 0.37 0.27 0.32 0.45 0.28 0.32 8.19%
P/EPS 36.26 83.13 122.75 20.97 26.77 63.04 -4.41 -
EY 2.76 1.20 0.81 4.77 3.73 1.59 -22.67 -
DY 0.00 0.00 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 0.42 0.45 0.24 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 0.43 0.33 0.27 0.33 0.28 0.33 0.28 33.21%
P/EPS 43.63 74.70 122.75 21.33 16.77 76.09 -3.90 -
EY 2.29 1.34 0.81 4.69 5.96 1.31 -25.66 -
DY 0.00 0.00 0.00 0.00 0.00 1.31 0.00 -
P/NAPS 0.50 0.41 0.24 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