[SMCAP] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 31.7%
YoY- -8392.44%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 187,611 91,610 382,312 265,653 173,197 85,586 310,261 -28.51%
PBT -838 -295 -4,684 -8,658 -14,666 -5,252 96 -
Tax -611 -295 1,163 -1,154 -564 -398 182 -
NP -1,449 -590 -3,521 -9,812 -15,230 -5,650 278 -
-
NP to SH -3,364 261 -4,335 -9,868 -14,448 -4,998 1,004 -
-
Tax Rate - - - - - - -189.58% -
Total Cost 189,060 92,200 385,833 275,465 188,427 91,236 309,983 -28.10%
-
Net Worth 89,706 93,487 95,260 86,124 81,512 91,002 95,706 -4.22%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 89,706 93,487 95,260 86,124 81,512 91,002 95,706 -4.22%
NOSH 55,511 55,531 55,539 55,531 55,526 55,533 55,376 0.16%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.77% -0.64% -0.92% -3.69% -8.79% -6.60% 0.09% -
ROE -3.75% 0.28% -4.55% -11.46% -17.72% -5.49% 1.05% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 337.97 164.97 688.37 478.38 311.92 154.12 560.28 -28.63%
EPS -6.06 0.47 -7.81 -17.77 -26.02 -9.00 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.616 1.6835 1.7152 1.5509 1.468 1.6387 1.7283 -4.38%
Adjusted Per Share Value based on latest NOSH - 55,515
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 43.01 21.00 87.64 60.89 39.70 19.62 71.12 -28.50%
EPS -0.77 0.06 -0.99 -2.26 -3.31 -1.15 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2056 0.2143 0.2184 0.1974 0.1868 0.2086 0.2194 -4.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.57 0.67 0.79 0.88 0.97 0.93 1.06 -
P/RPS 0.17 0.41 0.11 0.18 0.31 0.60 0.19 -7.15%
P/EPS -9.41 142.55 -10.12 -4.95 -3.73 -10.33 58.47 -
EY -10.63 0.70 -9.88 -20.19 -26.82 -9.68 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.46 0.57 0.66 0.57 0.61 -30.97%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 27/02/08 28/11/07 27/08/07 30/05/07 26/02/07 -
Price 0.54 0.56 0.69 0.85 0.94 1.05 1.09 -
P/RPS 0.16 0.34 0.10 0.18 0.30 0.68 0.19 -10.83%
P/EPS -8.91 119.15 -8.84 -4.78 -3.61 -11.67 60.12 -
EY -11.22 0.84 -11.31 -20.91 -27.68 -8.57 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.40 0.55 0.64 0.64 0.63 -35.04%

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