[SMCAP] YoY Annual (Unaudited) 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
YoY- 6.23%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 400,514 407,762 331,155 347,903 400,260 382,312 310,261 4.34%
PBT -8,144 16,033 3,597 -4,530 -2,519 -4,684 96 -
Tax -572 -6,020 -2,772 -259 -3,772 1,163 182 -
NP -8,716 10,013 825 -4,789 -6,291 -3,521 278 -
-
NP to SH -9,530 9,628 1,221 -6,483 -6,914 -4,335 1,004 -
-
Tax Rate - 37.55% 77.06% - - - -189.58% -
Total Cost 409,230 397,749 330,330 352,692 406,551 385,833 309,983 4.73%
-
Net Worth 81,624 91,248 80,606 82,225 89,115 95,260 95,706 -2.61%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 81,624 91,248 80,606 82,225 89,115 95,260 95,706 -2.61%
NOSH 55,542 55,544 55,483 55,509 55,530 55,539 55,376 0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.18% 2.46% 0.25% -1.38% -1.57% -0.92% 0.09% -
ROE -11.68% 10.55% 1.51% -7.88% -7.76% -4.55% 1.05% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 721.10 734.12 596.85 626.75 720.79 688.37 560.28 4.29%
EPS -17.16 17.34 2.20 -11.67 -12.45 -7.81 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4696 1.6428 1.4528 1.4813 1.6048 1.7152 1.7283 -2.66%
Adjusted Per Share Value based on latest NOSH - 55,937
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 91.81 93.47 75.91 79.75 91.75 87.64 71.12 4.34%
EPS -2.18 2.21 0.28 -1.49 -1.58 -0.99 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1871 0.2092 0.1848 0.1885 0.2043 0.2184 0.2194 -2.61%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.60 0.88 0.56 0.55 0.47 0.79 1.06 -
P/RPS 0.08 0.12 0.09 0.09 0.07 0.11 0.19 -13.41%
P/EPS -3.50 5.08 25.45 -4.71 -3.77 -10.12 58.47 -
EY -28.60 19.70 3.93 -21.23 -26.49 -9.88 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.39 0.37 0.29 0.46 0.61 -6.40%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 27/02/08 26/02/07 -
Price 0.53 0.89 0.70 0.60 0.39 0.69 1.09 -
P/RPS 0.07 0.12 0.12 0.10 0.05 0.10 0.19 -15.31%
P/EPS -3.09 5.13 31.81 -5.14 -3.13 -8.84 60.12 -
EY -32.37 19.48 3.14 -19.47 -31.93 -11.31 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.54 0.48 0.41 0.24 0.40 0.63 -8.89%

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