[SMCAP] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 53.9%
YoY- -136.37%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 251,152 446,496 436,356 327,324 380,446 307,556 347,828 -5.28%
PBT 5,306 2,848 6,408 -3,518 16,512 -9,768 -3,890 -
Tax -21,386 -2,128 -1,910 -1,848 -1,734 322 -1,474 56.14%
NP -16,080 720 4,498 -5,366 14,778 -9,446 -5,364 20.06%
-
NP to SH 3,026 3,172 4,462 -5,364 14,748 -9,290 -4,774 -
-
Tax Rate 403.05% 74.72% 29.81% - 10.50% - - -
Total Cost 267,232 445,776 431,858 332,690 365,668 317,002 353,192 -4.53%
-
Net Worth 86,945 93,597 153,961 88,517 55,532 73,458 86,920 0.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 86,945 93,597 153,961 88,517 55,532 73,458 86,920 0.00%
NOSH 61,083 61,083 55,497 55,527 55,532 55,562 55,511 1.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -6.40% 0.16% 1.03% -1.64% 3.88% -3.07% -1.54% -
ROE 3.48% 3.39% 2.90% -6.06% 26.56% -12.65% -5.49% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 411.16 730.96 786.26 589.48 685.09 553.53 626.59 -6.77%
EPS 4.96 5.20 8.04 -9.66 26.56 -16.72 -8.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4234 1.5323 2.7742 1.5941 1.00 1.3221 1.5658 -1.57%
Adjusted Per Share Value based on latest NOSH - 55,365
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 57.57 102.35 100.02 75.03 87.21 70.50 79.73 -5.28%
EPS 0.69 0.73 1.02 -1.23 3.38 -2.13 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1993 0.2146 0.3529 0.2029 0.1273 0.1684 0.1992 0.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.60 0.64 0.83 0.56 0.73 0.45 0.55 -
P/RPS 0.15 0.09 0.11 0.09 0.11 0.08 0.09 8.88%
P/EPS 12.11 12.32 10.32 -5.80 2.75 -2.69 -6.40 -
EY 8.26 8.11 9.69 -17.25 36.38 -37.16 -15.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.30 0.35 0.73 0.34 0.35 3.08%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 27/08/14 29/08/13 29/08/12 23/08/11 30/08/10 28/08/09 -
Price 0.52 0.77 0.52 0.51 0.65 0.54 0.62 -
P/RPS 0.13 0.11 0.07 0.09 0.09 0.10 0.10 4.46%
P/EPS 10.50 14.83 6.47 -5.28 2.45 -3.23 -7.21 -
EY 9.53 6.74 15.46 -18.94 40.86 -30.96 -13.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.19 0.32 0.65 0.41 0.40 -1.29%

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