[SMCAP] QoQ TTM 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- 51.84%
YoY- -232.52%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 368,237 359,847 353,823 347,981 334,373 319,946 309,456 12.30%
PBT 14,113 5,242 285 -7,706 -20,383 -9,924 525 799.17%
Tax -2,142 -1,992 -2,095 -1,190 -261 -339 -374 220.45%
NP 11,971 3,250 -1,810 -8,896 -20,644 -10,263 151 1750.37%
-
NP to SH 8,497 2,672 -2,587 -8,957 -18,599 -9,042 1,030 308.79%
-
Tax Rate 15.18% 38.00% 735.09% - - - 71.24% -
Total Cost 356,266 356,597 355,633 356,877 355,017 330,209 309,305 9.89%
-
Net Worth 89,709 93,487 93,453 86,098 81,507 91,002 95,977 -4.40%
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 89,709 93,487 93,453 86,098 81,507 91,002 95,977 -4.40%
NOSH 55,513 55,531 55,537 55,515 55,522 55,533 55,548 -0.04%
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 3.25% 0.90% -0.51% -2.56% -6.17% -3.21% 0.05% -
ROE 9.47% 2.86% -2.77% -10.40% -22.82% -9.94% 1.07% -
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 663.33 648.00 637.09 626.82 602.23 576.13 557.09 12.35%
EPS 15.31 4.81 -4.66 -16.13 -33.50 -16.28 1.85 309.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.616 1.6835 1.6827 1.5509 1.468 1.6387 1.7278 -4.36%
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 84.41 82.49 81.11 79.77 76.65 73.34 70.94 12.30%
EPS 1.95 0.61 -0.59 -2.05 -4.26 -2.07 0.24 304.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2056 0.2143 0.2142 0.1974 0.1868 0.2086 0.22 -4.41%
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 0.09 0.10 0.12 0.14 0.16 0.16 0.19 -39.26%
P/EPS 3.72 13.92 -16.96 -5.45 -2.90 -5.71 57.17 -83.84%
EY 26.85 7.18 -5.90 -18.33 -34.53 -17.51 1.75 518.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.47 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 0.08 0.09 0.11 0.14 0.16 0.18 0.20 -45.74%
P/EPS 3.53 11.64 -14.81 -5.27 -2.81 -6.45 58.78 -84.69%
EY 28.35 8.59 -6.75 -18.98 -35.64 -15.51 1.70 553.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.41 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