[SMCAP] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 122.56%
YoY- 118.02%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 190,223 98,704 331,155 241,359 153,778 72,275 347,903 -33.20%
PBT 8,256 3,708 3,597 1,347 -4,884 -6,383 -4,530 -
Tax -867 -384 -2,772 -469 161 -409 -259 124.27%
NP 7,389 3,324 825 878 -4,723 -6,792 -4,789 -
-
NP to SH 7,374 3,368 1,221 1,048 -4,645 -6,734 -6,483 -
-
Tax Rate 10.50% 10.36% 77.06% 34.82% - - - -
Total Cost 182,834 95,380 330,330 240,481 158,501 79,067 352,692 -35.54%
-
Net Worth 55,532 55,516 80,606 79,104 73,458 71,736 82,225 -23.07%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 55,532 55,516 80,606 79,104 73,458 71,736 82,225 -23.07%
NOSH 55,532 55,516 55,483 55,449 55,562 55,515 55,509 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.88% 3.37% 0.25% 0.36% -3.07% -9.40% -1.38% -
ROE 13.28% 6.07% 1.51% 1.32% -6.32% -9.39% -7.88% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 342.54 177.79 596.85 435.28 276.77 130.19 626.75 -33.22%
EPS 13.28 6.07 2.20 1.89 -8.36 -12.13 -11.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.4528 1.4266 1.3221 1.2922 1.4813 -23.10%
Adjusted Per Share Value based on latest NOSH - 55,541
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 43.60 22.63 75.91 55.33 35.25 16.57 79.75 -33.21%
EPS 1.69 0.77 0.28 0.24 -1.06 -1.54 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1273 0.1848 0.1813 0.1684 0.1644 0.1885 -23.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.73 0.68 0.56 0.53 0.45 0.57 0.55 -
P/RPS 0.21 0.38 0.09 0.12 0.16 0.44 0.09 76.19%
P/EPS 5.50 11.21 25.45 28.04 -5.38 -4.70 -4.71 -
EY 18.19 8.92 3.93 3.57 -18.58 -21.28 -21.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.39 0.37 0.34 0.44 0.37 57.50%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 28/02/11 26/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.65 0.74 0.70 0.55 0.54 0.54 0.60 -
P/RPS 0.19 0.42 0.12 0.13 0.20 0.41 0.10 53.58%
P/EPS 4.90 12.20 31.81 29.10 -6.46 -4.45 -5.14 -
EY 20.43 8.20 3.14 3.44 -15.48 -22.46 -19.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.48 0.39 0.41 0.42 0.41 36.07%

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