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

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 65.51%
YoY- -94.6%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized 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 394,816 331,155 321,812 307,556 289,100 347,903 349,688 8.43%
PBT 14,832 3,597 1,796 -9,768 -25,532 -4,530 -3,622 -
Tax -1,536 -2,772 -625 322 -1,636 -259 -1,624 -3.64%
NP 13,296 825 1,170 -9,446 -27,168 -4,789 -5,246 -
-
NP to SH 13,472 1,221 1,397 -9,290 -26,936 -6,483 -7,754 -
-
Tax Rate 10.36% 77.06% 34.80% - - - - -
Total Cost 381,520 330,330 320,641 317,002 316,268 352,692 354,934 4.93%
-
Net Worth 55,516 80,606 79,104 73,458 71,736 82,225 83,157 -23.63%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 80,606 79,104 73,458 71,736 82,225 83,157 -23.63%
NOSH 55,516 55,483 55,449 55,562 55,515 55,509 55,549 -0.03%
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% 0.25% 0.36% -3.07% -9.40% -1.38% -1.50% -
ROE 24.27% 1.51% 1.77% -12.65% -37.55% -7.88% -9.33% -
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 711.17 596.85 580.37 553.53 520.76 626.75 629.51 8.47%
EPS 24.28 2.20 2.52 -16.72 -48.52 -11.67 -13.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.4528 1.4266 1.3221 1.2922 1.4813 1.497 -23.60%
Adjusted Per Share Value based on latest NOSH - 55,558
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 90.50 75.91 73.77 70.50 66.27 79.75 80.16 8.43%
EPS 3.09 0.28 0.32 -2.13 -6.17 -1.49 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1848 0.1813 0.1684 0.1644 0.1885 0.1906 -23.61%
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 0.68 0.56 0.53 0.45 0.57 0.55 0.61 -
P/RPS 0.10 0.09 0.09 0.08 0.11 0.09 0.10 0.00%
P/EPS 2.80 25.45 21.03 -2.69 -1.17 -4.71 -4.37 -
EY 35.69 3.93 4.75 -37.16 -85.12 -21.23 -22.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.39 0.37 0.34 0.44 0.37 0.41 40.15%
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 0.74 0.70 0.55 0.54 0.54 0.60 0.56 -
P/RPS 0.10 0.12 0.09 0.10 0.10 0.10 0.09 7.28%
P/EPS 3.05 31.81 21.83 -3.23 -1.11 -5.14 -4.01 -
EY 32.79 3.14 4.58 -30.96 -89.85 -19.47 -24.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.48 0.39 0.41 0.42 0.41 0.37 58.80%

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