[SMCAP] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -66.73%
YoY- -72.32%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 361,760 348,606 350,981 355,471 377,542 374,377 365,252 -0.63%
PBT -7,659 230 5,963 9,239 15,979 16,931 16,471 -
Tax -1,850 -3,731 -6,237 -6,196 -6,180 -5,661 -3,524 -34.79%
NP -9,509 -3,501 -274 3,043 9,799 11,270 12,947 -
-
NP to SH -9,681 -4,053 -650 3,129 9,406 11,486 13,223 -
-
Tax Rate - 1,622.17% 104.60% 67.06% 38.68% 33.44% 21.40% -
Total Cost 371,269 352,107 351,255 352,428 367,743 363,107 352,305 3.54%
-
Net Worth 81,528 88,701 88,258 88,174 89,678 55,536 55,543 29.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - -2,908 -2,908 -2,908 - - - -
Div Payout % - 0.00% 0.00% 0.00% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 81,528 88,701 88,258 88,174 89,678 55,536 55,543 29.00%
NOSH 55,529 55,300 55,365 55,515 55,494 55,536 55,543 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.63% -1.00% -0.08% 0.86% 2.60% 3.01% 3.54% -
ROE -11.87% -4.57% -0.74% 3.55% 10.49% 20.68% 23.81% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 651.47 630.39 633.93 640.31 680.33 674.11 657.59 -0.61%
EPS -17.43 -7.33 -1.17 5.64 16.95 20.68 23.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4682 1.604 1.5941 1.5883 1.616 1.00 1.00 29.02%
Adjusted Per Share Value based on latest NOSH - 55,515
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 83.34 80.31 80.86 81.89 86.98 86.25 84.15 -0.63%
EPS -2.23 -0.93 -0.15 0.72 2.17 2.65 3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1878 0.2043 0.2033 0.2031 0.2066 0.1279 0.128 28.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.60 0.49 0.56 0.73 0.88 0.625 0.73 -
P/RPS 0.09 0.08 0.09 0.11 0.13 0.09 0.11 -12.46%
P/EPS -3.44 -6.69 -47.70 12.95 5.19 3.02 3.07 -
EY -29.06 -14.96 -2.10 7.72 19.26 33.09 32.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.35 0.46 0.54 0.63 0.73 -31.80%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 30/05/12 27/02/12 24/11/11 23/08/11 -
Price 0.53 0.50 0.51 0.62 0.89 0.84 0.65 -
P/RPS 0.08 0.08 0.08 0.10 0.13 0.12 0.10 -13.76%
P/EPS -3.04 -6.82 -43.44 11.00 5.25 4.06 2.73 -
EY -32.89 -14.66 -2.30 9.09 19.04 24.62 36.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.32 0.39 0.55 0.84 0.65 -32.43%

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