[SMCAP] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 54.47%
YoY- -8392.47%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 CAGR
Revenue 321,812 349,688 392,320 354,204 302,837 360,121 371,474 -2.39%
PBT 1,796 -3,622 -1,037 -11,544 -569 32,369 -45,468 -
Tax -625 -1,624 -226 -1,538 -450 -1,728 1,733 -
NP 1,170 -5,246 -1,264 -13,082 -1,020 30,641 -43,734 -
-
NP to SH 1,397 -7,754 -3,770 -13,157 158 25,376 -43,734 -
-
Tax Rate 34.80% - - - - 5.34% - -
Total Cost 320,641 354,934 393,584 367,286 303,857 329,480 415,209 -4.27%
-
Net Worth 79,104 83,157 90,184 86,124 96,984 80,345 62,660 4.01%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 CAGR
Net Worth 79,104 83,157 90,184 86,124 96,984 80,345 62,660 4.01%
NOSH 55,449 55,549 55,559 55,531 56,666 50,531 50,533 1.58%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 CAGR
NP Margin 0.36% -1.50% -0.32% -3.69% -0.34% 8.51% -11.77% -
ROE 1.77% -9.33% -4.18% -15.28% 0.16% 31.58% -69.80% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 CAGR
RPS 580.37 629.51 706.12 637.84 534.42 712.66 735.11 -3.91%
EPS 2.52 -13.96 -6.79 -23.69 0.28 50.21 -86.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4266 1.497 1.6232 1.5509 1.7115 1.59 1.24 2.39%
Adjusted Per Share Value based on latest NOSH - 55,515
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 CAGR
RPS 73.77 80.16 89.93 81.19 69.42 82.55 85.15 -2.39%
EPS 0.32 -1.78 -0.86 -3.02 0.04 5.82 -10.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1813 0.1906 0.2067 0.1974 0.2223 0.1842 0.1436 4.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 29/10/04 -
Price 0.53 0.61 0.54 0.88 1.10 0.82 0.73 -
P/RPS 0.09 0.10 0.08 0.14 0.21 0.12 0.10 -1.76%
P/EPS 21.03 -4.37 -7.96 -3.71 392.86 1.63 -0.84 -
EY 4.75 -22.89 -12.57 -26.92 0.25 61.24 -118.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.33 0.57 0.64 0.52 0.59 -7.58%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 CAGR
Date 26/11/10 30/11/09 24/11/08 28/11/07 27/11/06 20/01/06 30/12/04 -
Price 0.55 0.56 0.43 0.85 1.08 3.98 0.82 -
P/RPS 0.09 0.09 0.06 0.13 0.20 0.56 0.11 -3.33%
P/EPS 21.83 -4.01 -6.34 -3.59 385.71 7.93 -0.95 -
EY 4.58 -24.93 -15.78 -27.87 0.26 12.62 -105.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.26 0.55 0.63 2.50 0.66 -8.50%

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