[SMCAP] QoQ TTM 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- 110.53%
YoY- 108.78%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 365,252 355,236 328,807 325,526 326,297 336,823 346,433 3.59%
PBT 16,471 13,422 3,331 946 -6,057 -7,006 -3,118 -
Tax -3,524 -2,471 -2,496 -495 -346 -1,306 -1,244 100.58%
NP 12,947 10,951 835 451 -6,403 -8,312 -4,362 -
-
NP to SH 13,223 11,306 1,204 869 -8,253 -10,154 -5,995 -
-
Tax Rate 21.40% 18.41% 74.93% 52.33% - - - -
Total Cost 352,305 344,285 327,972 325,075 332,700 345,135 350,795 0.28%
-
Net Worth 55,543 55,516 79,632 79,235 73,453 71,736 83,827 -24.05%
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 55,543 55,516 79,632 79,235 73,453 71,736 83,827 -24.05%
NOSH 55,543 55,516 55,714 55,541 55,558 55,515 55,937 -0.47%
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 3.54% 3.08% 0.25% 0.14% -1.96% -2.47% -1.26% -
ROE 23.81% 20.37% 1.51% 1.10% -11.24% -14.15% -7.15% -
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 657.59 639.87 590.17 586.10 587.30 606.72 619.32 4.08%
EPS 23.81 20.37 2.16 1.56 -14.85 -18.29 -10.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.4293 1.4266 1.3221 1.2922 1.4986 -23.69%
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 83.73 81.43 75.37 74.62 74.80 77.21 79.41 3.60%
EPS 3.03 2.59 0.28 0.20 -1.89 -2.33 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1273 0.1825 0.1816 0.1684 0.1644 0.1922 -24.07%
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 0.11 0.11 0.09 0.09 0.08 0.09 0.09 14.35%
P/EPS 3.07 3.34 25.91 33.87 -3.03 -3.12 -5.13 -
EY 32.61 29.95 3.86 2.95 -33.01 -32.09 -19.49 -
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 0.10 0.12 0.12 0.09 0.09 0.09 0.10 0.00%
P/EPS 2.73 3.63 32.39 35.15 -3.64 -2.95 -5.60 -
EY 36.63 27.52 3.09 2.84 -27.51 -33.87 -17.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.49 0.39 0.41 0.42 0.40 38.34%

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