[SMCAP] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -81.46%
YoY- 104.18%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 76,743 80,058 94,007 141,104 103,767 90,613 87,448 -2.15%
PBT -2,985 -10,127 2,574 3,804 -6,857 1,032 1,984 -
Tax -990 -126 -2,233 -3,424 -665 -2,546 -2,027 -11.24%
NP -3,975 -10,253 341 380 -7,522 -1,514 -43 112.49%
-
NP to SH -4,025 -10,300 198 316 -7,552 -1,924 156 -
-
Tax Rate - - 86.75% 90.01% - 246.71% 102.17% -
Total Cost 80,718 90,311 93,666 140,724 111,289 92,127 87,491 -1.33%
-
Net Worth 94,648 78,455 95,094 162,609 81,528 89,678 79,632 2.91%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 94,648 78,455 95,094 162,609 81,528 89,678 79,632 2.91%
NOSH 61,083 61,083 61,083 61,083 55,529 55,494 55,714 1.54%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -5.18% -12.81% 0.36% 0.27% -7.25% -1.67% -0.05% -
ROE -4.25% -13.13% 0.21% 0.19% -9.26% -2.15% 0.20% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 125.64 131.06 153.90 231.00 186.87 163.28 156.96 -3.63%
EPS -6.59 -16.86 0.32 0.52 -13.60 -3.46 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5495 1.2844 1.5568 2.6621 1.4682 1.616 1.4293 1.35%
Adjusted Per Share Value based on latest NOSH - 61,083
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.59 18.35 21.55 32.34 23.79 20.77 20.05 -2.15%
EPS -0.92 -2.36 0.05 0.07 -1.73 -0.44 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.1798 0.218 0.3727 0.1869 0.2056 0.1825 2.92%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.675 0.65 0.60 0.635 0.60 0.88 0.56 -
P/RPS 0.54 0.50 0.39 0.27 0.32 0.54 0.36 6.98%
P/EPS -10.24 -3.85 185.10 122.75 -4.41 -25.38 200.00 -
EY -9.76 -25.94 0.54 0.81 -22.67 -3.94 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.39 0.24 0.41 0.54 0.39 2.02%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 26/02/15 28/02/14 27/02/13 27/02/12 28/02/11 -
Price 0.76 0.81 0.645 0.635 0.53 0.89 0.70 -
P/RPS 0.60 0.62 0.42 0.27 0.28 0.55 0.45 4.90%
P/EPS -11.53 -4.80 198.98 122.75 -3.90 -25.67 250.00 -
EY -8.67 -20.82 0.50 0.81 -25.66 -3.90 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.63 0.41 0.24 0.36 0.55 0.49 0.00%

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