[SMCAP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 16.51%
YoY- 118.83%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 286,929 190,223 98,704 331,155 241,359 153,778 72,275 150.51%
PBT 14,947 8,256 3,708 3,597 1,347 -4,884 -6,383 -
Tax -3,634 -867 -384 -2,772 -469 161 -409 328.41%
NP 11,313 7,389 3,324 825 878 -4,723 -6,792 -
-
NP to SH 11,330 7,374 3,368 1,221 1,048 -4,645 -6,734 -
-
Tax Rate 24.31% 10.50% 10.36% 77.06% 34.82% - - -
Total Cost 275,616 182,834 95,380 330,330 240,481 158,501 79,067 129.72%
-
Net Worth 55,534 55,532 55,516 80,606 79,104 73,458 71,736 -15.67%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 55,534 55,532 55,516 80,606 79,104 73,458 71,736 -15.67%
NOSH 55,534 55,532 55,516 55,483 55,449 55,562 55,515 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.94% 3.88% 3.37% 0.25% 0.36% -3.07% -9.40% -
ROE 20.40% 13.28% 6.07% 1.51% 1.32% -6.32% -9.39% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 516.67 342.54 177.79 596.85 435.28 276.77 130.19 150.45%
EPS 20.40 13.28 6.07 2.20 1.89 -8.36 -12.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.4528 1.4266 1.3221 1.2922 -15.69%
Adjusted Per Share Value based on latest NOSH - 55,714
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 65.77 43.60 22.63 75.91 55.33 35.25 16.57 150.47%
EPS 2.60 1.69 0.77 0.28 0.24 -1.06 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1273 0.1273 0.1848 0.1813 0.1684 0.1644 -15.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.625 0.73 0.68 0.56 0.53 0.45 0.57 -
P/RPS 0.12 0.21 0.38 0.09 0.12 0.16 0.44 -57.91%
P/EPS 3.06 5.50 11.21 25.45 28.04 -5.38 -4.70 -
EY 32.64 18.19 8.92 3.93 3.57 -18.58 -21.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.73 0.68 0.39 0.37 0.34 0.44 27.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 30/05/11 28/02/11 26/11/10 30/08/10 31/05/10 -
Price 0.84 0.65 0.74 0.70 0.55 0.54 0.54 -
P/RPS 0.16 0.19 0.42 0.12 0.13 0.20 0.41 -46.56%
P/EPS 4.12 4.90 12.20 31.81 29.10 -6.46 -4.45 -
EY 24.29 20.43 8.20 3.14 3.44 -15.48 -22.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.65 0.74 0.48 0.39 0.41 0.42 58.67%

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