[SMCAP] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 39.42%
YoY- 13.22%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 325,526 326,297 336,823 346,433 352,041 370,318 374,290 -8.87%
PBT 946 -6,057 -7,006 -3,118 -5,039 -4,207 -5,300 -
Tax -495 -346 -1,306 -1,244 -4,700 -3,778 -3,704 -73.82%
NP 451 -6,403 -8,312 -4,362 -9,739 -7,985 -9,004 -
-
NP to SH 869 -8,253 -10,154 -5,995 -9,896 -5,931 -9,744 -
-
Tax Rate 52.33% - - - - - - -
Total Cost 325,075 332,700 345,135 350,795 361,780 378,303 383,294 -10.39%
-
Net Worth 79,235 73,453 71,736 83,827 83,061 86,579 86,445 -5.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 79,235 73,453 71,736 83,827 83,061 86,579 86,445 -5.63%
NOSH 55,541 55,558 55,515 55,937 55,485 55,294 55,495 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.14% -1.96% -2.47% -1.26% -2.77% -2.16% -2.41% -
ROE 1.10% -11.24% -14.15% -7.15% -11.91% -6.85% -11.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 586.10 587.30 606.72 619.32 634.47 669.72 674.45 -8.92%
EPS 1.56 -14.85 -18.29 -10.72 -17.84 -10.73 -17.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4266 1.3221 1.2922 1.4986 1.497 1.5658 1.5577 -5.68%
Adjusted Per Share Value based on latest NOSH - 55,937
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 74.99 75.17 77.60 79.81 81.10 85.31 86.23 -8.88%
EPS 0.20 -1.90 -2.34 -1.38 -2.28 -1.37 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1692 0.1653 0.1931 0.1914 0.1995 0.1992 -5.66%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.53 0.45 0.57 0.55 0.61 0.55 0.41 -
P/RPS 0.09 0.08 0.09 0.09 0.10 0.08 0.06 31.00%
P/EPS 33.87 -3.03 -3.12 -5.13 -3.42 -5.13 -2.34 -
EY 2.95 -33.01 -32.09 -19.49 -29.24 -19.50 -42.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.44 0.37 0.41 0.35 0.26 26.49%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.55 0.54 0.54 0.60 0.56 0.62 0.50 -
P/RPS 0.09 0.09 0.09 0.10 0.09 0.09 0.07 18.22%
P/EPS 35.15 -3.64 -2.95 -5.60 -3.14 -5.78 -2.85 -
EY 2.84 -27.51 -33.87 -17.86 -31.85 -17.30 -35.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.42 0.40 0.37 0.40 0.32 14.08%

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