[SMCAP] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 20.62%
YoY- -118.79%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 188,812 324,350 329,323 257,993 286,929 241,359 262,266 -5.32%
PBT 8,786 3,615 5,409 -801 14,947 1,347 -2,717 -
Tax -14,868 -2,323 -1,351 -1,185 -3,634 -469 -1,218 51.71%
NP -6,082 1,292 4,058 -1,986 11,313 878 -3,935 7.52%
-
NP to SH 7,191 2,049 3,934 -2,129 11,330 1,048 -5,816 -
-
Tax Rate 169.22% 64.26% 24.98% - 24.31% 34.82% - -
Total Cost 194,894 323,058 325,265 259,979 275,616 240,481 266,201 -5.06%
-
Net Worth 61,083 94,966 162,298 89,162 55,534 79,104 83,157 -5.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 61,083 94,966 162,298 89,162 55,534 79,104 83,157 -5.00%
NOSH 61,083 61,083 61,083 55,587 55,534 55,449 55,549 1.59%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -3.22% 0.40% 1.23% -0.77% 3.94% 0.36% -1.50% -
ROE 11.77% 2.16% 2.42% -2.39% 20.40% 1.32% -6.99% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 309.11 531.00 539.14 464.12 516.67 435.28 472.13 -6.81%
EPS 11.77 3.35 6.91 -3.83 20.40 1.89 -10.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.5547 2.657 1.604 1.00 1.4266 1.497 -6.50%
Adjusted Per Share Value based on latest NOSH - 55,300
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 43.28 74.35 75.49 59.14 65.77 55.33 60.12 -5.32%
EPS 1.65 0.47 0.90 -0.49 2.60 0.24 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.2177 0.372 0.2044 0.1273 0.1813 0.1906 -5.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.55 0.795 0.585 0.49 0.625 0.53 0.61 -
P/RPS 0.18 0.15 0.11 0.11 0.12 0.12 0.13 5.57%
P/EPS 4.67 23.70 9.08 -12.79 3.06 28.04 -5.83 -
EY 21.40 4.22 11.01 -7.82 32.64 3.57 -17.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.22 0.31 0.63 0.37 0.41 5.01%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 29/11/13 28/11/12 24/11/11 26/11/10 30/11/09 -
Price 0.575 0.70 0.595 0.50 0.84 0.55 0.56 -
P/RPS 0.19 0.13 0.11 0.11 0.16 0.13 0.12 7.95%
P/EPS 4.88 20.87 9.24 -13.05 4.12 29.10 -5.35 -
EY 20.47 4.79 10.82 -7.66 24.29 3.44 -18.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.22 0.31 0.84 0.39 0.37 7.77%

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