[SMCAP] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -66.73%
YoY- -72.32%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 394,011 468,461 401,545 355,471 355,236 336,823 374,290 0.85%
PBT 1,764 8,914 -3,474 9,239 13,422 -7,006 -5,300 -
Tax -4,633 -4,547 -2,196 -6,196 -2,471 -1,306 -3,704 3.79%
NP -2,869 4,367 -5,670 3,043 10,951 -8,312 -9,004 -17.34%
-
NP to SH -2,644 4,246 -6,261 3,129 11,306 -10,154 -9,744 -19.53%
-
Tax Rate 262.64% 51.01% - 67.06% 18.41% - - -
Total Cost 396,880 464,094 407,215 352,428 344,285 345,135 383,294 0.58%
-
Net Worth 90,763 92,870 152,394 88,174 55,516 71,736 86,445 0.81%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 510 -2,908 - - - -
Div Payout % - - 0.00% 0.00% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 90,763 92,870 152,394 88,174 55,516 71,736 86,445 0.81%
NOSH 61,083 61,083 55,543 55,515 55,516 55,515 55,495 1.61%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -0.73% 0.93% -1.41% 0.86% 3.08% -2.47% -2.41% -
ROE -2.91% 4.57% -4.11% 3.55% 20.37% -14.15% -11.27% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 645.04 766.92 722.94 640.31 639.87 606.72 674.45 -0.73%
EPS -4.33 6.95 -11.27 5.64 20.37 -18.29 -17.56 -20.80%
DPS 0.00 0.00 0.92 0.00 0.00 0.00 0.00 -
NAPS 1.4859 1.5204 2.7437 1.5883 1.00 1.2922 1.5577 -0.78%
Adjusted Per Share Value based on latest NOSH - 55,515
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 90.32 107.38 92.04 81.48 81.43 77.21 85.80 0.85%
EPS -0.61 0.97 -1.44 0.72 2.59 -2.33 -2.23 -19.42%
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.2081 0.2129 0.3493 0.2021 0.1273 0.1644 0.1982 0.81%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.725 0.69 0.58 0.73 0.68 0.57 0.41 -
P/RPS 0.11 0.09 0.08 0.11 0.11 0.09 0.06 10.62%
P/EPS -16.75 9.93 -5.15 12.95 3.34 -3.12 -2.34 38.80%
EY -5.97 10.07 -19.43 7.72 29.95 -32.09 -42.82 -27.98%
DY 0.00 0.00 1.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.21 0.46 0.68 0.44 0.26 11.13%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 30/05/14 29/05/13 30/05/12 30/05/11 31/05/10 29/05/09 -
Price 0.61 0.62 0.70 0.62 0.74 0.54 0.50 -
P/RPS 0.09 0.08 0.10 0.10 0.12 0.09 0.07 4.27%
P/EPS -14.09 8.92 -6.21 11.00 3.63 -2.95 -2.85 30.50%
EY -7.10 11.21 -16.10 9.09 27.52 -33.87 -35.12 -23.38%
DY 0.00 0.00 1.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.26 0.39 0.74 0.42 0.32 4.21%

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