[SMCAP] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -143.65%
YoY- -105.66%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 153,778 72,275 347,903 262,266 173,914 81,885 400,260 -47.24%
PBT -4,884 -6,383 -4,530 -2,717 -1,945 -2,495 -2,519 55.67%
Tax 161 -409 -259 -1,218 -737 -347 -3,772 -
NP -4,723 -6,792 -4,789 -3,935 -2,682 -2,842 -6,291 -17.43%
-
NP to SH -4,645 -6,734 -6,483 -5,816 -2,387 -2,575 -6,914 -23.34%
-
Tax Rate - - - - - - - -
Total Cost 158,501 79,067 352,692 266,201 176,596 84,727 406,551 -46.72%
-
Net Worth 73,458 71,736 82,225 83,157 86,920 86,445 89,115 -12.11%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 73,458 71,736 82,225 83,157 86,920 86,445 89,115 -12.11%
NOSH 55,562 55,515 55,509 55,549 55,511 55,495 55,530 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -3.07% -9.40% -1.38% -1.50% -1.54% -3.47% -1.57% -
ROE -6.32% -9.39% -7.88% -6.99% -2.75% -2.98% -7.76% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 276.77 130.19 626.75 472.13 313.29 147.55 720.79 -47.26%
EPS -8.36 -12.13 -11.67 -10.47 -4.30 -4.64 -12.45 -23.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3221 1.2922 1.4813 1.497 1.5658 1.5577 1.6048 -12.15%
Adjusted Per Share Value based on latest NOSH - 55,485
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.25 16.57 79.75 60.12 39.87 18.77 91.75 -47.24%
EPS -1.06 -1.54 -1.49 -1.33 -0.55 -0.59 -1.58 -23.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1684 0.1644 0.1885 0.1906 0.1992 0.1982 0.2043 -12.11%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.45 0.57 0.55 0.61 0.55 0.41 0.47 -
P/RPS 0.16 0.44 0.09 0.13 0.18 0.28 0.07 73.78%
P/EPS -5.38 -4.70 -4.71 -5.83 -12.79 -8.84 -3.77 26.83%
EY -18.58 -21.28 -21.23 -17.16 -7.82 -11.32 -26.49 -21.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.44 0.37 0.41 0.35 0.26 0.29 11.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.54 0.54 0.60 0.56 0.62 0.50 0.39 -
P/RPS 0.20 0.41 0.10 0.12 0.20 0.34 0.05 152.62%
P/EPS -6.46 -4.45 -5.14 -5.35 -14.42 -10.78 -3.13 62.31%
EY -15.48 -22.46 -19.47 -18.70 -6.94 -9.28 -31.93 -38.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.41 0.37 0.40 0.32 0.24 43.04%

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