[SMCAP] YoY Quarter 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- 106.77%
YoY- 117.57%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 89,533 90,106 114,452 116,418 76,633 98,704 72,275 3.62%
PBT -486 -3,570 854 1,153 -3,032 3,708 -6,383 -34.87%
Tax -36 -595 -518 -746 -400 -384 -409 -33.27%
NP -522 -4,165 336 407 -3,432 3,324 -6,792 -34.76%
-
NP to SH -520 -4,382 507 511 -2,909 3,368 -6,734 -34.71%
-
Tax Rate - - 60.66% 64.70% - 10.36% - -
Total Cost 90,055 94,271 114,116 116,011 80,065 95,380 79,067 2.19%
-
Net Worth 78,858 90,763 92,870 152,394 88,174 55,516 71,736 1.58%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 510 - - - -
Div Payout % - - - 100.00% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 78,858 90,763 92,870 152,394 88,174 55,516 71,736 1.58%
NOSH 61,083 61,083 61,083 55,543 55,515 55,516 55,515 1.60%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.58% -4.62% 0.29% 0.35% -4.48% 3.37% -9.40% -
ROE -0.66% -4.83% 0.55% 0.34% -3.30% 6.07% -9.39% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 146.58 147.51 187.37 209.60 138.04 177.79 130.19 1.99%
EPS -0.85 -7.17 0.83 0.92 -5.24 6.07 -12.13 -35.76%
DPS 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
NAPS 1.291 1.4859 1.5204 2.7437 1.5883 1.00 1.2922 -0.01%
Adjusted Per Share Value based on latest NOSH - 55,543
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.52 20.65 26.24 26.69 17.57 22.63 16.57 3.62%
EPS -0.12 -1.00 0.12 0.12 -0.67 0.77 -1.54 -34.61%
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.1808 0.2081 0.2129 0.3493 0.2021 0.1273 0.1644 1.59%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.72 0.725 0.69 0.58 0.73 0.68 0.57 -
P/RPS 0.49 0.49 0.37 0.28 0.53 0.38 0.44 1.80%
P/EPS -84.58 -10.11 83.13 63.04 -13.93 11.21 -4.70 61.80%
EY -1.18 -9.89 1.20 1.59 -7.18 8.92 -21.28 -38.22%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.45 0.21 0.46 0.68 0.44 4.09%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 30/05/14 29/05/13 30/05/12 30/05/11 31/05/10 -
Price 0.79 0.61 0.62 0.70 0.62 0.74 0.54 -
P/RPS 0.54 0.41 0.33 0.33 0.45 0.42 0.41 4.69%
P/EPS -92.80 -8.50 74.70 76.09 -11.83 12.20 -4.45 65.83%
EY -1.08 -11.76 1.34 1.31 -8.45 8.20 -22.46 -39.66%
DY 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
P/NAPS 0.61 0.41 0.41 0.26 0.39 0.74 0.42 6.41%

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