[SMCAP] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -523.54%
YoY- -135.29%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 416,276 401,545 361,760 348,606 350,981 355,471 377,542 6.73%
PBT -2,696 -3,474 -7,659 230 5,963 9,239 15,979 -
Tax -1,881 -2,196 -1,850 -3,731 -6,237 -6,196 -6,180 -54.78%
NP -4,577 -5,670 -9,509 -3,501 -274 3,043 9,799 -
-
NP to SH -4,769 -6,261 -9,681 -4,053 -650 3,129 9,406 -
-
Tax Rate - - - 1,622.17% 104.60% 67.06% 38.68% -
Total Cost 420,853 407,215 371,269 352,107 351,255 352,428 367,743 9.41%
-
Net Worth 153,833 152,394 81,528 88,701 88,258 88,174 89,678 43.34%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 510 510 - -2,908 -2,908 -2,908 - -
Div Payout % 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 153,833 152,394 81,528 88,701 88,258 88,174 89,678 43.34%
NOSH 55,451 55,543 55,529 55,300 55,365 55,515 55,494 -0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1.10% -1.41% -2.63% -1.00% -0.08% 0.86% 2.60% -
ROE -3.10% -4.11% -11.87% -4.57% -0.74% 3.55% 10.49% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 750.70 722.94 651.47 630.39 633.93 640.31 680.33 6.78%
EPS -8.60 -11.27 -17.43 -7.33 -1.17 5.64 16.95 -
DPS 0.92 0.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7742 2.7437 1.4682 1.604 1.5941 1.5883 1.616 43.41%
Adjusted Per Share Value based on latest NOSH - 55,300
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 95.42 92.04 82.92 79.91 80.45 81.48 86.54 6.73%
EPS -1.09 -1.44 -2.22 -0.93 -0.15 0.72 2.16 -
DPS 0.12 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3493 0.1869 0.2033 0.2023 0.2021 0.2056 43.32%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.83 0.58 0.60 0.49 0.56 0.73 0.88 -
P/RPS 0.11 0.08 0.09 0.08 0.09 0.11 0.13 -10.54%
P/EPS -9.65 -5.15 -3.44 -6.69 -47.70 12.95 5.19 -
EY -10.36 -19.43 -29.06 -14.96 -2.10 7.72 19.26 -
DY 1.11 1.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.21 0.41 0.31 0.35 0.46 0.54 -32.44%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 28/11/12 29/08/12 30/05/12 27/02/12 -
Price 0.52 0.70 0.53 0.50 0.51 0.62 0.89 -
P/RPS 0.07 0.10 0.08 0.08 0.08 0.10 0.13 -33.83%
P/EPS -6.05 -6.21 -3.04 -6.82 -43.44 11.00 5.25 -
EY -16.54 -16.10 -32.89 -14.66 -2.30 9.09 19.04 -
DY 1.77 1.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.36 0.31 0.32 0.39 0.55 -50.79%

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