[SMCAP] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 15.93%
YoY- 71.34%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 286,929 241,359 262,266 294,240 265,653 227,128 270,091 1.01%
PBT 14,947 1,347 -2,717 -778 -8,658 -427 24,277 -7.76%
Tax -3,634 -469 -1,218 -170 -1,154 -338 -1,296 18.73%
NP 11,313 878 -3,935 -948 -9,812 -765 22,981 -11.13%
-
NP to SH 11,330 1,048 -5,816 -2,828 -9,868 119 19,032 -8.27%
-
Tax Rate 24.31% 34.82% - - - - 5.34% -
Total Cost 275,616 240,481 266,201 295,188 275,465 227,893 247,110 1.83%
-
Net Worth 55,534 79,104 83,157 90,184 86,124 96,985 80,345 -5.96%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 55,534 79,104 83,157 90,184 86,124 96,985 80,345 -5.96%
NOSH 55,534 55,449 55,549 55,559 55,531 56,666 50,531 1.58%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.94% 0.36% -1.50% -0.32% -3.69% -0.34% 8.51% -
ROE 20.40% 1.32% -6.99% -3.14% -11.46% 0.12% 23.69% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 516.67 435.28 472.13 529.59 478.38 400.81 534.50 -0.56%
EPS 20.40 1.89 -10.47 -5.09 -17.77 0.21 37.66 -9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.4266 1.497 1.6232 1.5509 1.7115 1.59 -7.43%
Adjusted Per Share Value based on latest NOSH - 55,257
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 65.77 55.33 60.12 67.45 60.89 52.06 61.91 1.01%
EPS 2.60 0.24 -1.33 -0.65 -2.26 0.03 4.36 -8.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1813 0.1906 0.2067 0.1974 0.2223 0.1842 -5.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.625 0.53 0.61 0.54 0.88 1.10 0.82 -
P/RPS 0.12 0.12 0.13 0.10 0.18 0.27 0.15 -3.64%
P/EPS 3.06 28.04 -5.83 -10.61 -4.95 523.81 2.18 5.81%
EY 32.64 3.57 -17.16 -9.43 -20.19 0.19 45.93 -5.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.37 0.41 0.33 0.57 0.64 0.52 3.24%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 26/11/10 30/11/09 24/11/08 28/11/07 27/11/06 20/01/06 -
Price 0.84 0.55 0.56 0.43 0.85 1.08 3.98 -
P/RPS 0.16 0.13 0.12 0.08 0.18 0.27 0.74 -22.51%
P/EPS 4.12 29.10 -5.35 -8.45 -4.78 514.29 10.57 -14.52%
EY 24.29 3.44 -18.70 -11.84 -20.91 0.19 9.46 17.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.39 0.37 0.26 0.55 0.63 2.50 -16.61%

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