[SMCAP] QoQ TTM 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- -18.11%
YoY- 681.23%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 348,606 350,981 355,471 377,542 374,377 365,252 355,236 -1.24%
PBT 230 5,963 9,239 15,979 16,931 16,471 13,422 -93.30%
Tax -3,731 -6,237 -6,196 -6,180 -5,661 -3,524 -2,471 31.51%
NP -3,501 -274 3,043 9,799 11,270 12,947 10,951 -
-
NP to SH -4,053 -650 3,129 9,406 11,486 13,223 11,306 -
-
Tax Rate 1,622.17% 104.60% 67.06% 38.68% 33.44% 21.40% 18.41% -
Total Cost 352,107 351,255 352,428 367,743 363,107 352,305 344,285 1.50%
-
Net Worth 88,701 88,258 88,174 89,678 55,536 55,543 55,516 36.55%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div -2,908 -2,908 -2,908 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
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 88,701 88,258 88,174 89,678 55,536 55,543 55,516 36.55%
NOSH 55,300 55,365 55,515 55,494 55,536 55,543 55,516 -0.25%
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 -1.00% -0.08% 0.86% 2.60% 3.01% 3.54% 3.08% -
ROE -4.57% -0.74% 3.55% 10.49% 20.68% 23.81% 20.37% -
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 630.39 633.93 640.31 680.33 674.11 657.59 639.87 -0.98%
EPS -7.33 -1.17 5.64 16.95 20.68 23.81 20.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.604 1.5941 1.5883 1.616 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 79.91 80.45 81.48 86.54 85.82 83.73 81.43 -1.24%
EPS -0.93 -0.15 0.72 2.16 2.63 3.03 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2033 0.2023 0.2021 0.2056 0.1273 0.1273 0.1273 36.51%
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 0.08 0.09 0.11 0.13 0.09 0.11 0.11 -19.08%
P/EPS -6.69 -47.70 12.95 5.19 3.02 3.07 3.34 -
EY -14.96 -2.10 7.72 19.26 33.09 32.61 29.95 -
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 0.08 0.08 0.10 0.13 0.12 0.10 0.12 -23.62%
P/EPS -6.82 -43.44 11.00 5.25 4.06 2.73 3.63 -
EY -14.66 -2.30 9.09 19.04 24.62 36.63 27.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.39 0.55 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