[SMCAP] YoY 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- 148.47%
YoY- 190.48%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
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 87,581 88,352 106,629 92,456 78,848 89,957 82,745 0.96%
PBT 6,231 -772 60 6,008 -6,669 7,494 -25,169 -
Tax -630 -481 441 -590 339 -355 1,717 -
NP 5,601 -1,253 501 5,418 -6,330 7,139 -23,452 -
-
NP to SH 5,693 -3,429 536 4,580 -5,062 5,594 -23,452 -
-
Tax Rate 10.11% - -735.00% 9.82% - 4.74% - -
Total Cost 81,980 89,605 106,128 87,038 85,178 82,818 106,197 -4.27%
-
Net Worth 79,235 83,061 89,694 86,098 94,995 80,319 62,659 4.04%
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 79,235 83,061 89,694 86,098 94,995 80,319 62,659 4.04%
NOSH 55,541 55,485 55,257 55,515 55,504 50,515 50,532 1.60%
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 6.40% -1.42% 0.47% 5.86% -8.03% 7.94% -28.34% -
ROE 7.18% -4.13% 0.60% 5.32% -5.33% 6.96% -37.43% -
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 157.69 159.23 192.97 166.54 142.06 178.08 163.75 -0.63%
EPS 10.25 -6.18 0.97 8.25 -9.12 11.07 -46.41 -
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 20.08 20.25 24.44 21.19 18.07 20.62 18.97 0.96%
EPS 1.30 -0.79 0.12 1.05 -1.16 1.28 -5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1816 0.1904 0.2056 0.1974 0.2178 0.1841 0.1436 4.04%
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 0.34 0.38 0.28 0.53 0.77 0.46 0.45 -4.62%
P/EPS 5.17 -9.87 55.67 10.67 -12.06 7.40 -1.57 -
EY 19.34 -10.13 1.80 9.38 -8.29 13.50 -63.58 -
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 0.35 0.35 0.22 0.51 0.76 2.23 0.50 -5.84%
P/EPS 5.37 -9.06 44.33 10.30 -11.84 35.94 -1.77 -
EY 18.64 -11.04 2.26 9.71 -8.44 2.78 -56.60 -
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