Highlights

[SMCAP] QoQ Quarter Result on 2010-06-30 [#2]

Stock [SMCAP]: SINMAH CAPITAL BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     131.02%    YoY -     1,011.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 98,704 87,448 87,581 81,503 72,275 84,167 88,352 7.67%
  QoQ % 12.87% -0.15% 7.46% 12.77% -14.13% -4.74% -
  Horiz. % 111.72% 98.98% 99.13% 92.25% 81.80% 95.26% 100.00%
PBT 3,708 1,984 6,231 1,499 -6,383 -401 -772 -
  QoQ % 86.90% -68.16% 315.68% 123.48% -1,491.77% 48.06% -
  Horiz. % -480.31% -256.99% -807.12% -194.17% 826.81% 51.94% 100.00%
Tax -384 -2,027 -630 570 -409 -26 -481 -13.95%
  QoQ % 81.06% -221.75% -210.53% 239.36% -1,473.08% 94.59% -
  Horiz. % 79.83% 421.41% 130.98% -118.50% 85.03% 5.41% 100.00%
NP 3,324 -43 5,601 2,069 -6,792 -427 -1,253 -
  QoQ % 7,830.23% -100.77% 170.71% 130.46% -1,490.63% 65.92% -
  Horiz. % -265.28% 3.43% -447.01% -165.12% 542.06% 34.08% 100.00%
NP to SH 3,368 156 5,693 2,089 -6,734 -179 -3,429 -
  QoQ % 2,058.97% -97.26% 172.52% 131.02% -3,662.01% 94.78% -
  Horiz. % -98.22% -4.55% -166.03% -60.92% 196.38% 5.22% 100.00%
Tax Rate 10.36 % 102.17 % 10.11 % -38.03 % - % - % - % -
  QoQ % -89.86% 910.58% 126.58% 0.00% 0.00% 0.00% -
  Horiz. % -27.24% -268.66% -26.58% 100.00% - - -
Total Cost 95,380 87,491 81,980 79,434 79,067 84,594 89,605 4.26%
  QoQ % 9.02% 6.72% 3.21% 0.46% -6.53% -5.59% -
  Horiz. % 106.44% 97.64% 91.49% 88.65% 88.24% 94.41% 100.00%
Net Worth 55,516 79,632 79,235 73,453 71,736 83,827 83,061 -23.57%
  QoQ % -30.28% 0.50% 7.87% 2.39% -14.42% 0.92% -
  Horiz. % 66.84% 95.87% 95.39% 88.43% 86.37% 100.92% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 55,516 79,632 79,235 73,453 71,736 83,827 83,061 -23.57%
  QoQ % -30.28% 0.50% 7.87% 2.39% -14.42% 0.92% -
  Horiz. % 66.84% 95.87% 95.39% 88.43% 86.37% 100.92% 100.00%
NOSH 55,516 55,714 55,541 55,558 55,515 55,937 55,485 0.04%
  QoQ % -0.35% 0.31% -0.03% 0.08% -0.75% 0.81% -
  Horiz. % 100.06% 100.41% 100.10% 100.13% 100.05% 100.81% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.37 % -0.05 % 6.40 % 2.54 % -9.40 % -0.51 % -1.42 % -
  QoQ % 6,840.00% -100.78% 151.97% 127.02% -1,743.14% 64.08% -
  Horiz. % -237.32% 3.52% -450.70% -178.87% 661.97% 35.92% 100.00%
ROE 6.07 % 0.20 % 7.18 % 2.84 % -9.39 % -0.21 % -4.13 % -
  QoQ % 2,935.00% -97.21% 152.82% 130.24% -4,371.43% 94.92% -
  Horiz. % -146.97% -4.84% -173.85% -68.77% 227.36% 5.08% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 177.79 156.96 157.69 146.70 130.19 150.47 159.23 7.63%
  QoQ % 13.27% -0.46% 7.49% 12.68% -13.48% -5.50% -
  Horiz. % 111.66% 98.57% 99.03% 92.13% 81.76% 94.50% 100.00%
EPS 6.07 0.28 10.25 3.76 -12.13 -0.32 -6.18 -
  QoQ % 2,067.86% -97.27% 172.61% 131.00% -3,690.63% 94.82% -
  Horiz. % -98.22% -4.53% -165.86% -60.84% 196.28% 5.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0000 1.4293 1.4266 1.3221 1.2922 1.4986 1.4970 -23.60%
  QoQ % -30.04% 0.19% 7.90% 2.31% -13.77% 0.11% -
  Horiz. % 66.80% 95.48% 95.30% 88.32% 86.32% 100.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,791
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 46.17 40.90 40.97 38.12 33.81 39.37 41.33 7.67%
  QoQ % 12.89% -0.17% 7.48% 12.75% -14.12% -4.74% -
  Horiz. % 111.71% 98.96% 99.13% 92.23% 81.80% 95.26% 100.00%
EPS 1.58 0.07 2.66 0.98 -3.15 -0.08 -1.60 -
  QoQ % 2,157.14% -97.37% 171.43% 131.11% -3,837.50% 95.00% -
  Horiz. % -98.75% -4.38% -166.25% -61.25% 196.88% 5.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2597 0.3725 0.3706 0.3436 0.3355 0.3921 0.3885 -23.57%
  QoQ % -30.28% 0.51% 7.86% 2.41% -14.44% 0.93% -
  Horiz. % 66.85% 95.88% 95.39% 88.44% 86.36% 100.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.6800 0.5600 0.5300 0.4500 0.5700 0.5500 0.6100 -
P/RPS 0.38 0.36 0.34 0.31 0.44 0.37 0.38 -
  QoQ % 5.56% 5.88% 9.68% -29.55% 18.92% -2.63% -
  Horiz. % 100.00% 94.74% 89.47% 81.58% 115.79% 97.37% 100.00%
P/EPS 11.21 200.00 5.17 11.97 -4.70 -171.88 -9.87 -
  QoQ % -94.39% 3,768.47% -56.81% 354.68% 97.27% -1,641.44% -
  Horiz. % -113.58% -2,026.34% -52.38% -121.28% 47.62% 1,741.44% 100.00%
EY 8.92 0.50 19.34 8.36 -21.28 -0.58 -10.13 -
  QoQ % 1,684.00% -97.41% 131.34% 139.29% -3,568.97% 94.27% -
  Horiz. % -88.06% -4.94% -190.92% -82.53% 210.07% 5.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.68 0.39 0.37 0.34 0.44 0.37 0.41 40.16%
  QoQ % 74.36% 5.41% 8.82% -22.73% 18.92% -9.76% -
  Horiz. % 165.85% 95.12% 90.24% 82.93% 107.32% 90.24% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 26/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.7400 0.7000 0.5500 0.5400 0.5400 0.6000 0.5600 -
P/RPS 0.42 0.45 0.35 0.37 0.41 0.40 0.35 12.94%
  QoQ % -6.67% 28.57% -5.41% -9.76% 2.50% 14.29% -
  Horiz. % 120.00% 128.57% 100.00% 105.71% 117.14% 114.29% 100.00%
P/EPS 12.20 250.00 5.37 14.36 -4.45 -187.50 -9.06 -
  QoQ % -95.12% 4,555.49% -62.60% 422.70% 97.63% -1,969.54% -
  Horiz. % -134.66% -2,759.38% -59.27% -158.50% 49.12% 2,069.54% 100.00%
EY 8.20 0.40 18.64 6.96 -22.46 -0.53 -11.04 -
  QoQ % 1,950.00% -97.85% 167.82% 130.99% -4,137.74% 95.20% -
  Horiz. % -74.28% -3.62% -168.84% -63.04% 203.44% 4.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.74 0.49 0.39 0.41 0.42 0.40 0.37 58.81%
  QoQ % 51.02% 25.64% -4.88% -2.38% 5.00% 8.11% -
  Horiz. % 200.00% 132.43% 105.41% 110.81% 113.51% 108.11% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers