[SMCAP] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 16.51%
YoY- 118.83%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 455,381 400,514 407,762 331,155 347,903 400,260 382,312 2.95%
PBT 11,356 -8,144 16,033 3,597 -4,530 -2,519 -4,684 -
Tax -7,052 -572 -6,020 -2,772 -259 -3,772 1,163 -
NP 4,304 -8,716 10,013 825 -4,789 -6,291 -3,521 -
-
NP to SH 4,330 -9,530 9,628 1,221 -6,483 -6,914 -4,335 -
-
Tax Rate 62.10% - 37.55% 77.06% - - - -
Total Cost 451,077 409,230 397,749 330,330 352,692 406,551 385,833 2.63%
-
Net Worth 87,661 81,624 91,248 80,606 82,225 89,115 95,260 -1.37%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 87,661 81,624 91,248 80,606 82,225 89,115 95,260 -1.37%
NOSH 57,980 55,542 55,544 55,483 55,509 55,530 55,539 0.71%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.95% -2.18% 2.46% 0.25% -1.38% -1.57% -0.92% -
ROE 4.94% -11.68% 10.55% 1.51% -7.88% -7.76% -4.55% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 785.40 721.10 734.12 596.85 626.75 720.79 688.37 2.22%
EPS 7.47 -17.16 17.34 2.20 -11.67 -12.45 -7.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5119 1.4696 1.6428 1.4528 1.4813 1.6048 1.7152 -2.07%
Adjusted Per Share Value based on latest NOSH - 55,714
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 104.91 92.27 93.94 76.29 80.15 92.21 88.08 2.95%
EPS 1.00 -2.20 2.22 0.28 -1.49 -1.59 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.202 0.188 0.2102 0.1857 0.1894 0.2053 0.2195 -1.37%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.635 0.60 0.88 0.56 0.55 0.47 0.79 -
P/RPS 0.08 0.08 0.12 0.09 0.09 0.07 0.11 -5.16%
P/EPS 8.50 -3.50 5.08 25.45 -4.71 -3.77 -10.12 -
EY 11.76 -28.60 19.70 3.93 -21.23 -26.49 -9.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.54 0.39 0.37 0.29 0.46 -1.50%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 27/02/08 -
Price 0.635 0.53 0.89 0.70 0.60 0.39 0.69 -
P/RPS 0.08 0.07 0.12 0.12 0.10 0.05 0.10 -3.64%
P/EPS 8.50 -3.09 5.13 31.81 -5.14 -3.13 -8.84 -
EY 11.76 -32.37 19.48 3.14 -19.47 -31.93 -11.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.54 0.48 0.41 0.24 0.40 0.81%

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