[SMCAP] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -315.49%
YoY- -161.51%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 331,155 321,812 307,556 289,100 347,903 349,688 347,828 -3.21%
PBT 3,597 1,796 -9,768 -25,532 -4,530 -3,622 -3,890 -
Tax -2,772 -625 322 -1,636 -259 -1,624 -1,474 52.18%
NP 825 1,170 -9,446 -27,168 -4,789 -5,246 -5,364 -
-
NP to SH 1,221 1,397 -9,290 -26,936 -6,483 -7,754 -4,774 -
-
Tax Rate 77.06% 34.80% - - - - - -
Total Cost 330,330 320,641 317,002 316,268 352,692 354,934 353,192 -4.35%
-
Net Worth 80,606 79,104 73,458 71,736 82,225 83,157 86,920 -4.89%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 80,606 79,104 73,458 71,736 82,225 83,157 86,920 -4.89%
NOSH 55,483 55,449 55,562 55,515 55,509 55,549 55,511 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.25% 0.36% -3.07% -9.40% -1.38% -1.50% -1.54% -
ROE 1.51% 1.77% -12.65% -37.55% -7.88% -9.33% -5.49% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 596.85 580.37 553.53 520.76 626.75 629.51 626.59 -3.18%
EPS 2.20 2.52 -16.72 -48.52 -11.67 -13.96 -8.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4528 1.4266 1.3221 1.2922 1.4813 1.497 1.5658 -4.85%
Adjusted Per Share Value based on latest NOSH - 55,515
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 75.91 73.77 70.50 66.27 79.75 80.16 79.73 -3.21%
EPS 0.28 0.32 -2.13 -6.17 -1.49 -1.78 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.1813 0.1684 0.1644 0.1885 0.1906 0.1992 -4.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.56 0.53 0.45 0.57 0.55 0.61 0.55 -
P/RPS 0.09 0.09 0.08 0.11 0.09 0.10 0.09 0.00%
P/EPS 25.45 21.03 -2.69 -1.17 -4.71 -4.37 -6.40 -
EY 3.93 4.75 -37.16 -85.12 -21.23 -22.89 -15.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.34 0.44 0.37 0.41 0.35 7.45%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.70 0.55 0.54 0.54 0.60 0.56 0.62 -
P/RPS 0.12 0.09 0.10 0.10 0.10 0.09 0.10 12.88%
P/EPS 31.81 21.83 -3.23 -1.11 -5.14 -4.01 -7.21 -
EY 3.14 4.58 -30.96 -89.85 -19.47 -24.93 -13.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.41 0.42 0.41 0.37 0.40 12.88%

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