[SMCAP] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -1465.64%
YoY- -292.52%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 111,145 101,760 116,418 103,767 94,331 87,029 76,633 28.10%
PBT 2,206 2,050 1,153 -6,857 958 1,272 -3,032 -
Tax -396 -209 -746 -665 -261 -524 -400 -0.66%
NP 1,810 1,841 407 -7,522 697 748 -3,432 -
-
NP to SH 1,704 1,719 511 -7,552 553 227 -2,909 -
-
Tax Rate 17.95% 10.20% 64.70% - 27.24% 41.19% - -
Total Cost 109,335 99,919 116,011 111,289 93,634 86,281 80,065 23.06%
-
Net Worth 162,298 153,833 152,394 81,528 88,701 88,258 88,174 50.13%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 510 - - - - -
Div Payout % - - 100.00% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 162,298 153,833 152,394 81,528 88,701 88,258 88,174 50.13%
NOSH 61,083 55,451 55,543 55,529 55,300 55,365 55,515 6.57%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.63% 1.81% 0.35% -7.25% 0.74% 0.86% -4.48% -
ROE 1.05% 1.12% 0.34% -9.26% 0.62% 0.26% -3.30% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 181.96 183.51 209.60 186.87 170.58 157.19 138.04 20.20%
EPS 2.87 3.10 0.92 -13.60 1.00 0.41 -5.24 -
DPS 0.00 0.00 0.92 0.00 0.00 0.00 0.00 -
NAPS 2.657 2.7742 2.7437 1.4682 1.604 1.5941 1.5883 40.87%
Adjusted Per Share Value based on latest NOSH - 55,529
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.48 23.33 26.69 23.79 21.62 19.95 17.57 28.09%
EPS 0.39 0.39 0.12 -1.73 0.13 0.05 -0.67 -
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.372 0.3526 0.3493 0.1869 0.2033 0.2023 0.2021 50.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.585 0.83 0.58 0.60 0.49 0.56 0.73 -
P/RPS 0.32 0.45 0.28 0.32 0.29 0.36 0.53 -28.54%
P/EPS 20.97 26.77 63.04 -4.41 49.00 136.59 -13.93 -
EY 4.77 3.73 1.59 -22.67 2.04 0.73 -7.18 -
DY 0.00 0.00 1.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.21 0.41 0.31 0.35 0.46 -38.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 29/05/13 27/02/13 28/11/12 29/08/12 30/05/12 -
Price 0.595 0.52 0.70 0.53 0.50 0.51 0.62 -
P/RPS 0.33 0.28 0.33 0.28 0.29 0.32 0.45 -18.66%
P/EPS 21.33 16.77 76.09 -3.90 50.00 124.39 -11.83 -
EY 4.69 5.96 1.31 -25.66 2.00 0.80 -8.45 -
DY 0.00 0.00 1.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.26 0.36 0.31 0.32 0.39 -31.70%

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