[SMCAP] QoQ TTM 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- -138.86%
YoY- -202.92%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 433,090 416,276 401,545 361,760 348,606 350,981 355,471 14.05%
PBT -1,448 -2,696 -3,474 -7,659 230 5,963 9,239 -
Tax -2,016 -1,881 -2,196 -1,850 -3,731 -6,237 -6,196 -52.66%
NP -3,464 -4,577 -5,670 -9,509 -3,501 -274 3,043 -
-
NP to SH -3,618 -4,769 -6,261 -9,681 -4,053 -650 3,129 -
-
Tax Rate - - - - 1,622.17% 104.60% 67.06% -
Total Cost 436,554 420,853 407,215 371,269 352,107 351,255 352,428 15.32%
-
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 510 510 510 - -2,908 -2,908 -2,908 -
Div Payout % 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
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 -0.80% -1.10% -1.41% -2.63% -1.00% -0.08% 0.86% -
ROE -2.23% -3.10% -4.11% -11.87% -4.57% -0.74% 3.55% -
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 709.02 750.70 722.94 651.47 630.39 633.93 640.31 7.02%
EPS -5.92 -8.60 -11.27 -17.43 -7.33 -1.17 5.64 -
DPS 0.84 0.92 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 99.28 95.42 92.04 82.92 79.91 80.45 81.48 14.06%
EPS -0.83 -1.09 -1.44 -2.22 -0.93 -0.15 0.72 -
DPS 0.12 0.12 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 0.08 0.11 0.08 0.09 0.08 0.09 0.11 -19.11%
P/EPS -9.88 -9.65 -5.15 -3.44 -6.69 -47.70 12.95 -
EY -10.12 -10.36 -19.43 -29.06 -14.96 -2.10 7.72 -
DY 1.43 1.11 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 0.08 0.07 0.10 0.08 0.08 0.08 0.10 -13.81%
P/EPS -10.05 -6.05 -6.21 -3.04 -6.82 -43.44 11.00 -
EY -9.95 -16.54 -16.10 -32.89 -14.66 -2.30 9.09 -
DY 1.41 1.77 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