[SMCAP] QoQ TTM 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- -66.85%
YoY- -322.23%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 326,297 336,823 346,433 352,041 370,318 374,290 384,015 -10.31%
PBT -6,057 -7,006 -3,118 -5,039 -4,207 -5,300 -3,100 56.48%
Tax -346 -1,306 -1,244 -4,700 -3,778 -3,704 -3,652 -79.30%
NP -6,403 -8,312 -4,362 -9,739 -7,985 -9,004 -6,752 -3.48%
-
NP to SH -8,253 -10,154 -5,995 -9,896 -5,931 -9,744 -6,908 12.62%
-
Tax Rate - - - - - - - -
Total Cost 332,700 345,135 350,795 361,780 378,303 383,294 390,767 -10.19%
-
Net Worth 73,453 71,736 83,827 83,061 86,579 86,445 88,144 -11.47%
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 73,453 71,736 83,827 83,061 86,579 86,445 88,144 -11.47%
NOSH 55,558 55,515 55,937 55,485 55,294 55,495 55,510 0.05%
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 -1.96% -2.47% -1.26% -2.77% -2.16% -2.41% -1.76% -
ROE -11.24% -14.15% -7.15% -11.91% -6.85% -11.27% -7.84% -
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 587.30 606.72 619.32 634.47 669.72 674.45 691.79 -10.36%
EPS -14.85 -18.29 -10.72 -17.84 -10.73 -17.56 -12.44 12.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3221 1.2922 1.4986 1.497 1.5658 1.5577 1.5879 -11.52%
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 74.80 77.21 79.41 80.70 84.89 85.80 88.03 -10.31%
EPS -1.89 -2.33 -1.37 -2.27 -1.36 -2.23 -1.58 12.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1684 0.1644 0.1922 0.1904 0.1985 0.1982 0.2021 -11.48%
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 0.08 0.09 0.09 0.10 0.08 0.06 0.07 9.33%
P/EPS -3.03 -3.12 -5.13 -3.42 -5.13 -2.34 -3.78 -13.74%
EY -33.01 -32.09 -19.49 -29.24 -19.50 -42.82 -26.48 15.87%
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 0.30 8.72%
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 0.09 0.09 0.10 0.09 0.09 0.07 0.06 31.13%
P/EPS -3.64 -2.95 -5.60 -3.14 -5.78 -2.85 -3.13 10.61%
EY -27.51 -33.87 -17.86 -31.85 -17.30 -35.12 -31.91 -9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.40 0.37 0.40 0.32 0.25 39.19%

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