[SMCAP] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 122.56%
YoY- 118.02%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 329,323 257,993 286,929 241,359 262,266 294,240 265,653 3.64%
PBT 5,409 -801 14,947 1,347 -2,717 -778 -8,658 -
Tax -1,351 -1,185 -3,634 -469 -1,218 -170 -1,154 2.65%
NP 4,058 -1,986 11,313 878 -3,935 -948 -9,812 -
-
NP to SH 3,934 -2,129 11,330 1,048 -5,816 -2,828 -9,868 -
-
Tax Rate 24.98% - 24.31% 34.82% - - - -
Total Cost 325,265 259,979 275,616 240,481 266,201 295,188 275,465 2.80%
-
Net Worth 162,298 89,162 55,534 79,104 83,157 90,184 86,124 11.12%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 162,298 89,162 55,534 79,104 83,157 90,184 86,124 11.12%
NOSH 61,083 55,587 55,534 55,449 55,549 55,559 55,531 1.59%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.23% -0.77% 3.94% 0.36% -1.50% -0.32% -3.69% -
ROE 2.42% -2.39% 20.40% 1.32% -6.99% -3.14% -11.46% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 539.14 464.12 516.67 435.28 472.13 529.59 478.38 2.01%
EPS 6.91 -3.83 20.40 1.89 -10.47 -5.09 -17.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.657 1.604 1.00 1.4266 1.497 1.6232 1.5509 9.37%
Adjusted Per Share Value based on latest NOSH - 55,541
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 75.49 59.14 65.77 55.33 60.12 67.45 60.89 3.64%
EPS 0.90 -0.49 2.60 0.24 -1.33 -0.65 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.372 0.2044 0.1273 0.1813 0.1906 0.2067 0.1974 11.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.585 0.49 0.625 0.53 0.61 0.54 0.88 -
P/RPS 0.11 0.11 0.12 0.12 0.13 0.10 0.18 -7.87%
P/EPS 9.08 -12.79 3.06 28.04 -5.83 -10.61 -4.95 -
EY 11.01 -7.82 32.64 3.57 -17.16 -9.43 -20.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.31 0.63 0.37 0.41 0.33 0.57 -14.65%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 28/11/12 24/11/11 26/11/10 30/11/09 24/11/08 28/11/07 -
Price 0.595 0.50 0.84 0.55 0.56 0.43 0.85 -
P/RPS 0.11 0.11 0.16 0.13 0.12 0.08 0.18 -7.87%
P/EPS 9.24 -13.05 4.12 29.10 -5.35 -8.45 -4.78 -
EY 10.82 -7.66 24.29 3.44 -18.70 -11.84 -20.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.31 0.84 0.39 0.37 0.26 0.55 -14.15%

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