[SMCAP] YoY TTM 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- -120.77%
YoY- -104.92%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 346,051 475,497 416,276 350,981 365,252 326,297 370,318 -1.12%
PBT 4,191 7,434 -2,696 5,963 16,471 -6,057 -4,207 -
Tax -10,959 -4,884 -1,881 -6,237 -3,524 -346 -3,778 19.41%
NP -6,768 2,550 -4,577 -274 12,947 -6,403 -7,985 -2.71%
-
NP to SH -1,052 3,605 -4,769 -650 13,223 -8,253 -5,931 -25.03%
-
Tax Rate 261.49% 65.70% - 104.60% 21.40% - - -
Total Cost 352,819 472,947 420,853 351,255 352,305 332,700 378,303 -1.15%
-
Net Worth 86,945 93,597 153,833 88,258 55,543 73,453 86,579 0.07%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 510 -2,908 - - - -
Div Payout % - - 0.00% 0.00% - - - -
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 93,597 153,833 88,258 55,543 73,453 86,579 0.07%
NOSH 61,083 61,083 55,451 55,365 55,543 55,558 55,294 1.67%
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 -1.96% 0.54% -1.10% -0.08% 3.54% -1.96% -2.16% -
ROE -1.21% 3.85% -3.10% -0.74% 23.81% -11.24% -6.85% -
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 566.52 778.44 750.70 633.93 657.59 587.30 669.72 -2.74%
EPS -1.72 5.90 -8.60 -1.17 23.81 -14.85 -10.73 -26.28%
DPS 0.00 0.00 0.92 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 79.32 109.00 95.42 80.45 83.73 74.80 84.89 -1.12%
EPS -0.24 0.83 -1.09 -0.15 3.03 -1.89 -1.36 -25.09%
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.1993 0.2146 0.3526 0.2023 0.1273 0.1684 0.1985 0.06%
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 0.11 0.08 0.11 0.09 0.11 0.08 0.08 5.44%
P/EPS -34.84 10.84 -9.65 -47.70 3.07 -3.03 -5.13 37.59%
EY -2.87 9.22 -10.36 -2.10 32.61 -33.01 -19.50 -27.32%
DY 0.00 0.00 1.11 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 0.09 0.10 0.07 0.08 0.10 0.09 0.09 0.00%
P/EPS -30.19 13.05 -6.05 -43.44 2.73 -3.64 -5.78 31.70%
EY -3.31 7.66 -16.54 -2.30 36.63 -27.51 -17.30 -24.08%
DY 0.00 0.00 1.77 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