[SMCAP] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -47.59%
YoY- 149.72%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 370,318 374,290 384,015 382,410 368,237 359,847 353,823 3.08%
PBT -4,207 -5,300 -3,100 8,165 14,113 5,242 285 -
Tax -3,778 -3,704 -3,652 -1,111 -2,142 -1,992 -2,095 48.20%
NP -7,985 -9,004 -6,752 7,054 11,971 3,250 -1,810 169.23%
-
NP to SH -5,931 -9,744 -6,908 4,453 8,497 2,672 -2,587 73.95%
-
Tax Rate - - - 13.61% 15.18% 38.00% 735.09% -
Total Cost 378,303 383,294 390,767 375,356 356,266 356,597 355,633 4.20%
-
Net Worth 86,579 86,445 88,144 89,694 89,709 93,487 93,453 -4.97%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 86,579 86,445 88,144 89,694 89,709 93,487 93,453 -4.97%
NOSH 55,294 55,495 55,510 55,257 55,513 55,531 55,537 -0.29%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -2.16% -2.41% -1.76% 1.84% 3.25% 0.90% -0.51% -
ROE -6.85% -11.27% -7.84% 4.96% 9.47% 2.86% -2.77% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 669.72 674.45 691.79 692.05 663.33 648.00 637.09 3.38%
EPS -10.73 -17.56 -12.44 8.06 15.31 4.81 -4.66 74.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5658 1.5577 1.5879 1.6232 1.616 1.6835 1.6827 -4.69%
Adjusted Per Share Value based on latest NOSH - 55,257
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 84.89 85.80 88.03 87.66 84.41 82.49 81.11 3.08%
EPS -1.36 -2.23 -1.58 1.02 1.95 0.61 -0.59 74.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1985 0.1982 0.2021 0.2056 0.2056 0.2143 0.2142 -4.95%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.55 0.41 0.47 0.54 0.57 0.67 0.79 -
P/RPS 0.08 0.06 0.07 0.08 0.09 0.10 0.12 -23.70%
P/EPS -5.13 -2.34 -3.78 6.70 3.72 13.92 -16.96 -54.97%
EY -19.50 -42.82 -26.48 14.92 26.85 7.18 -5.90 122.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.30 0.33 0.35 0.40 0.47 -17.85%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 24/11/08 28/08/08 28/05/08 27/02/08 -
Price 0.62 0.50 0.39 0.43 0.54 0.56 0.69 -
P/RPS 0.09 0.07 0.06 0.06 0.08 0.09 0.11 -12.53%
P/EPS -5.78 -2.85 -3.13 5.34 3.53 11.64 -14.81 -46.62%
EY -17.30 -35.12 -31.91 18.74 28.35 8.59 -6.75 87.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.25 0.26 0.33 0.33 0.41 -1.63%

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