[SMCAP] YoY TTM 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- 35.33%
YoY- -300.1%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 267,066 394,011 468,461 401,545 355,471 355,236 336,823 -3.79%
PBT 10,738 1,764 8,914 -3,474 9,239 13,422 -7,006 -
Tax -23,430 -4,633 -4,547 -2,196 -6,196 -2,471 -1,306 61.72%
NP -12,692 -2,869 4,367 -5,670 3,043 10,951 -8,312 7.30%
-
NP to SH 9,843 -2,644 4,246 -6,261 3,129 11,306 -10,154 -
-
Tax Rate 218.20% 262.64% 51.01% - 67.06% 18.41% - -
Total Cost 279,758 396,880 464,094 407,215 352,428 344,285 345,135 -3.43%
-
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 -2,908 - - -
Div Payout % - - - 0.00% 0.00% - - -
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 -4.75% -0.73% 0.93% -1.41% 0.86% 3.08% -2.47% -
ROE 12.48% -2.91% 4.57% -4.11% 3.55% 20.37% -14.15% -
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 437.22 645.04 766.92 722.94 640.31 639.87 606.72 -5.30%
EPS 16.11 -4.33 6.95 -11.27 5.64 20.37 -18.29 -
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 61.53 90.77 107.92 92.51 81.89 81.84 77.60 -3.79%
EPS 2.27 -0.61 0.98 -1.44 0.72 2.60 -2.34 -
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.1817 0.2091 0.214 0.3511 0.2031 0.1279 0.1653 1.58%
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 0.16 0.11 0.09 0.08 0.11 0.11 0.09 10.05%
P/EPS 4.47 -16.75 9.93 -5.15 12.95 3.34 -3.12 -
EY 22.38 -5.97 10.07 -19.43 7.72 29.95 -32.09 -
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 0.18 0.09 0.08 0.10 0.10 0.12 0.09 12.23%
P/EPS 4.90 -14.09 8.92 -6.21 11.00 3.63 -2.95 -
EY 20.40 -7.10 11.21 -16.10 9.09 27.52 -33.87 -
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