[SMCAP] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -143.65%
YoY- -105.66%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 257,993 286,929 241,359 262,266 294,240 265,653 227,128 2.14%
PBT -801 14,947 1,347 -2,717 -778 -8,658 -427 11.04%
Tax -1,185 -3,634 -469 -1,218 -170 -1,154 -338 23.23%
NP -1,986 11,313 878 -3,935 -948 -9,812 -765 17.21%
-
NP to SH -2,129 11,330 1,048 -5,816 -2,828 -9,868 119 -
-
Tax Rate - 24.31% 34.82% - - - - -
Total Cost 259,979 275,616 240,481 266,201 295,188 275,465 227,893 2.21%
-
Net Worth 89,162 55,534 79,104 83,157 90,184 86,124 96,985 -1.39%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 89,162 55,534 79,104 83,157 90,184 86,124 96,985 -1.39%
NOSH 55,587 55,534 55,449 55,549 55,559 55,531 56,666 -0.31%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.77% 3.94% 0.36% -1.50% -0.32% -3.69% -0.34% -
ROE -2.39% 20.40% 1.32% -6.99% -3.14% -11.46% 0.12% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 464.12 516.67 435.28 472.13 529.59 478.38 400.81 2.47%
EPS -3.83 20.40 1.89 -10.47 -5.09 -17.77 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.604 1.00 1.4266 1.497 1.6232 1.5509 1.7115 -1.07%
Adjusted Per Share Value based on latest NOSH - 55,485
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 59.14 65.77 55.33 60.12 67.45 60.89 52.06 2.14%
EPS -0.49 2.60 0.24 -1.33 -0.65 -2.26 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2044 0.1273 0.1813 0.1906 0.2067 0.1974 0.2223 -1.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.49 0.625 0.53 0.61 0.54 0.88 1.10 -
P/RPS 0.11 0.12 0.12 0.13 0.10 0.18 0.27 -13.88%
P/EPS -12.79 3.06 28.04 -5.83 -10.61 -4.95 523.81 -
EY -7.82 32.64 3.57 -17.16 -9.43 -20.19 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.63 0.37 0.41 0.33 0.57 0.64 -11.37%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 24/11/11 26/11/10 30/11/09 24/11/08 28/11/07 27/11/06 -
Price 0.50 0.84 0.55 0.56 0.43 0.85 1.08 -
P/RPS 0.11 0.16 0.13 0.12 0.08 0.18 0.27 -13.88%
P/EPS -13.05 4.12 29.10 -5.35 -8.45 -4.78 514.29 -
EY -7.66 24.29 3.44 -18.70 -11.84 -20.91 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.84 0.39 0.37 0.26 0.55 0.63 -11.13%

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