[SMCAP] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.43%
YoY- 981.11%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 327,324 306,532 407,762 382,572 380,446 394,816 331,155 -0.77%
PBT -3,518 -12,128 16,033 19,929 16,512 14,832 3,597 -
Tax -1,848 -1,600 -6,020 -4,845 -1,734 -1,536 -2,772 -23.70%
NP -5,366 -13,728 10,013 15,084 14,778 13,296 825 -
-
NP to SH -5,364 -11,636 9,628 15,106 14,748 13,472 1,221 -
-
Tax Rate - - 37.55% 24.31% 10.50% 10.36% 77.06% -
Total Cost 332,690 320,260 397,749 367,488 365,668 381,520 330,330 0.47%
-
Net Worth 88,517 88,174 91,248 55,534 55,532 55,516 80,606 6.44%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 88,517 88,174 91,248 55,534 55,532 55,516 80,606 6.44%
NOSH 55,527 55,515 55,544 55,534 55,532 55,516 55,483 0.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.64% -4.48% 2.46% 3.94% 3.88% 3.37% 0.25% -
ROE -6.06% -13.20% 10.55% 27.20% 26.56% 24.27% 1.51% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 589.48 552.16 734.12 688.90 685.09 711.17 596.85 -0.82%
EPS -9.66 -20.96 17.34 27.20 26.56 24.28 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5941 1.5883 1.6428 1.00 1.00 1.00 1.4528 6.38%
Adjusted Per Share Value based on latest NOSH - 55,536
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 75.03 70.27 93.47 87.70 87.21 90.50 75.91 -0.77%
EPS -1.23 -2.67 2.21 3.46 3.38 3.09 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2029 0.2021 0.2092 0.1273 0.1273 0.1273 0.1848 6.43%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.56 0.73 0.88 0.625 0.73 0.68 0.56 -
P/RPS 0.09 0.13 0.12 0.09 0.11 0.10 0.09 0.00%
P/EPS -5.80 -3.48 5.08 2.30 2.75 2.80 25.45 -
EY -17.25 -28.71 19.70 43.52 36.38 35.69 3.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.54 0.63 0.73 0.68 0.39 -6.96%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 27/02/12 24/11/11 23/08/11 30/05/11 28/02/11 -
Price 0.51 0.62 0.89 0.84 0.65 0.74 0.70 -
P/RPS 0.09 0.11 0.12 0.12 0.09 0.10 0.12 -17.46%
P/EPS -5.28 -2.96 5.13 3.09 2.45 3.05 31.81 -
EY -18.94 -33.81 19.48 32.38 40.86 32.79 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.54 0.84 0.65 0.74 0.48 -23.70%

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