[SMCAP] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 236.4%
YoY- 657.27%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 96,128 60,836 108,796 101,760 87,029 91,519 81,503 2.78%
PBT 967 2,997 570 2,050 1,272 4,548 1,499 -7.03%
Tax -22 -6,872 -546 -209 -524 -483 570 -
NP 945 -3,875 24 1,841 748 4,065 2,069 -12.23%
-
NP to SH 833 2,670 1,078 1,719 227 4,006 2,089 -14.19%
-
Tax Rate 2.28% 229.30% 95.79% 10.20% 41.19% 10.62% -38.03% -
Total Cost 95,183 64,711 108,772 99,919 86,281 87,454 79,434 3.05%
-
Net Worth 61,083 86,945 93,597 153,833 88,258 55,543 73,453 -3.02%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 61,083 86,945 93,597 153,833 88,258 55,543 73,453 -3.02%
NOSH 61,083 61,083 61,083 55,451 55,365 55,543 55,558 1.59%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.98% -6.37% 0.02% 1.81% 0.86% 4.44% 2.54% -
ROE 1.36% 3.07% 1.15% 1.12% 0.26% 7.21% 2.84% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 157.37 99.60 178.11 183.51 157.19 164.77 146.70 1.17%
EPS 1.36 4.37 1.76 3.10 0.41 7.21 3.76 -15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.4234 1.5323 2.7742 1.5941 1.00 1.3221 -4.54%
Adjusted Per Share Value based on latest NOSH - 55,451
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 22.04 13.95 24.94 23.33 19.95 20.98 18.68 2.79%
EPS 0.19 0.61 0.25 0.39 0.05 0.92 0.48 -14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1993 0.2146 0.3526 0.2023 0.1273 0.1684 -3.02%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.675 0.60 0.64 0.83 0.56 0.73 0.45 -
P/RPS 0.43 0.60 0.36 0.45 0.36 0.44 0.31 5.59%
P/EPS 49.50 13.73 36.26 26.77 136.59 10.12 11.97 26.66%
EY 2.02 7.29 2.76 3.73 0.73 9.88 8.36 -21.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.42 0.42 0.30 0.35 0.73 0.34 12.23%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 18/08/15 27/08/14 29/08/13 29/08/12 23/08/11 30/08/10 -
Price 0.68 0.52 0.77 0.52 0.51 0.65 0.54 -
P/RPS 0.43 0.52 0.43 0.28 0.32 0.39 0.37 2.53%
P/EPS 49.86 11.90 43.63 16.77 124.39 9.01 14.36 23.03%
EY 2.01 8.41 2.29 5.96 0.80 11.10 6.96 -18.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.37 0.50 0.19 0.32 0.65 0.41 8.78%

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