[SMCAP] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 35.33%
YoY- -300.1%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 470,427 433,090 416,276 401,545 361,760 348,606 350,981 21.49%
PBT 9,213 -1,448 -2,696 -3,474 -7,659 230 5,963 33.54%
Tax -4,775 -2,016 -1,881 -2,196 -1,850 -3,731 -6,237 -16.27%
NP 4,438 -3,464 -4,577 -5,670 -9,509 -3,501 -274 -
-
NP to SH 4,250 -3,618 -4,769 -6,261 -9,681 -4,053 -650 -
-
Tax Rate 51.83% - - - - 1,622.17% 104.60% -
Total Cost 465,989 436,554 420,853 407,215 371,269 352,107 351,255 20.67%
-
Net Worth 162,609 162,298 153,833 152,394 81,528 88,701 88,258 50.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 510 510 510 510 - -2,908 -2,908 -
Div Payout % 12.02% 0.00% 0.00% 0.00% - 0.00% 0.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 162,609 162,298 153,833 152,394 81,528 88,701 88,258 50.12%
NOSH 61,083 61,083 55,451 55,543 55,529 55,300 55,365 6.75%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.94% -0.80% -1.10% -1.41% -2.63% -1.00% -0.08% -
ROE 2.61% -2.23% -3.10% -4.11% -11.87% -4.57% -0.74% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 770.14 709.02 750.70 722.94 651.47 630.39 633.93 13.81%
EPS 6.96 -5.92 -8.60 -11.27 -17.43 -7.33 -1.17 -
DPS 0.84 0.84 0.92 0.92 0.00 0.00 0.00 -
NAPS 2.6621 2.657 2.7742 2.7437 1.4682 1.604 1.5941 40.62%
Adjusted Per Share Value based on latest NOSH - 55,543
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 107.83 99.28 95.42 92.04 82.92 79.91 80.45 21.50%
EPS 0.97 -0.83 -1.09 -1.44 -2.22 -0.93 -0.15 -
DPS 0.12 0.12 0.12 0.12 0.00 0.00 0.00 -
NAPS 0.3727 0.372 0.3526 0.3493 0.1869 0.2033 0.2023 50.11%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.635 0.585 0.83 0.58 0.60 0.49 0.56 -
P/RPS 0.08 0.08 0.11 0.08 0.09 0.08 0.09 -7.53%
P/EPS 9.13 -9.88 -9.65 -5.15 -3.44 -6.69 -47.70 -
EY 10.96 -10.12 -10.36 -19.43 -29.06 -14.96 -2.10 -
DY 1.32 1.43 1.11 1.59 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.30 0.21 0.41 0.31 0.35 -22.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 29/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.635 0.595 0.52 0.70 0.53 0.50 0.51 -
P/RPS 0.08 0.08 0.07 0.10 0.08 0.08 0.08 0.00%
P/EPS 9.13 -10.05 -6.05 -6.21 -3.04 -6.82 -43.44 -
EY 10.96 -9.95 -16.54 -16.10 -32.89 -14.66 -2.30 -
DY 1.32 1.41 1.77 1.31 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.19 0.26 0.36 0.31 0.32 -17.40%

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