[SMCAP] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -69.37%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 328,807 325,526 326,297 336,823 346,433 352,041 370,318 -7.60%
PBT 3,331 946 -6,057 -7,006 -3,118 -5,039 -4,207 -
Tax -2,496 -495 -346 -1,306 -1,244 -4,700 -3,778 -24.08%
NP 835 451 -6,403 -8,312 -4,362 -9,739 -7,985 -
-
NP to SH 1,204 869 -8,253 -10,154 -5,995 -9,896 -5,931 -
-
Tax Rate 74.93% 52.33% - - - - - -
Total Cost 327,972 325,075 332,700 345,135 350,795 361,780 378,303 -9.05%
-
Net Worth 79,632 79,235 73,453 71,736 83,827 83,061 86,579 -5.40%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 79,632 79,235 73,453 71,736 83,827 83,061 86,579 -5.40%
NOSH 55,714 55,541 55,558 55,515 55,937 55,485 55,294 0.50%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.25% 0.14% -1.96% -2.47% -1.26% -2.77% -2.16% -
ROE 1.51% 1.10% -11.24% -14.15% -7.15% -11.91% -6.85% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 590.17 586.10 587.30 606.72 619.32 634.47 669.72 -8.06%
EPS 2.16 1.56 -14.85 -18.29 -10.72 -17.84 -10.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4293 1.4266 1.3221 1.2922 1.4986 1.497 1.5658 -5.88%
Adjusted Per Share Value based on latest NOSH - 55,515
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 75.37 74.62 74.80 77.21 79.41 80.70 84.89 -7.60%
EPS 0.28 0.20 -1.89 -2.33 -1.37 -2.27 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1816 0.1684 0.1644 0.1922 0.1904 0.1985 -5.43%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.56 0.53 0.45 0.57 0.55 0.61 0.55 -
P/RPS 0.09 0.09 0.08 0.09 0.09 0.10 0.08 8.14%
P/EPS 25.91 33.87 -3.03 -3.12 -5.13 -3.42 -5.13 -
EY 3.86 2.95 -33.01 -32.09 -19.49 -29.24 -19.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.34 0.44 0.37 0.41 0.35 7.45%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.70 0.55 0.54 0.54 0.60 0.56 0.62 -
P/RPS 0.12 0.09 0.09 0.09 0.10 0.09 0.09 21.07%
P/EPS 32.39 35.15 -3.64 -2.95 -5.60 -3.14 -5.78 -
EY 3.09 2.84 -27.51 -33.87 -17.86 -31.85 -17.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.41 0.42 0.40 0.37 0.40 14.44%

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