[SMCAP] YoY 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- -1923.94%
YoY- -739.74%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 94,331 96,706 87,581 88,352 106,629 92,456 78,848 3.03%
PBT 958 6,691 6,231 -772 60 6,008 -6,669 -
Tax -261 -2,767 -630 -481 441 -590 339 -
NP 697 3,924 5,601 -1,253 501 5,418 -6,330 -
-
NP to SH 553 3,956 5,693 -3,429 536 4,580 -5,062 -
-
Tax Rate 27.24% 41.35% 10.11% - -735.00% 9.82% - -
Total Cost 93,634 92,782 81,980 89,605 106,128 87,038 85,178 1.58%
-
Net Worth 88,701 55,536 79,235 83,061 89,694 86,098 94,995 -1.13%
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 88,701 55,536 79,235 83,061 89,694 86,098 94,995 -1.13%
NOSH 55,300 55,536 55,541 55,485 55,257 55,515 55,504 -0.06%
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 0.74% 4.06% 6.40% -1.42% 0.47% 5.86% -8.03% -
ROE 0.62% 7.12% 7.18% -4.13% 0.60% 5.32% -5.33% -
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 170.58 174.13 157.69 159.23 192.97 166.54 142.06 3.09%
EPS 1.00 7.12 10.25 -6.18 0.97 8.25 -9.12 -
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 21.62 22.17 20.08 20.25 24.44 21.19 18.07 3.03%
EPS 0.13 0.91 1.30 -0.79 0.12 1.05 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2033 0.1273 0.1816 0.1904 0.2056 0.1974 0.2178 -1.14%
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 0.29 0.36 0.34 0.38 0.28 0.53 0.77 -15.00%
P/EPS 49.00 8.77 5.17 -9.87 55.67 10.67 -12.06 -
EY 2.04 11.40 19.34 -10.13 1.80 9.38 -8.29 -
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 0.29 0.48 0.35 0.35 0.22 0.51 0.76 -14.82%
P/EPS 50.00 11.79 5.37 -9.06 44.33 10.30 -11.84 -
EY 2.00 8.48 18.64 -11.04 2.26 9.71 -8.44 -
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