[SMCAP] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 94.78%
YoY- 95.61%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 103,767 90,613 87,448 84,167 89,775 88,170 82,328 3.92%
PBT -6,857 1,032 1,984 -401 -2,322 8,943 952 -
Tax -665 -2,546 -2,027 -26 -3,482 -941 -36 62.51%
NP -7,522 -1,514 -43 -427 -5,804 8,002 916 -
-
NP to SH -7,552 -1,924 156 -179 -4,080 7,281 911 -
-
Tax Rate - 246.71% 102.17% - - 10.52% 3.78% -
Total Cost 111,289 92,127 87,491 84,594 95,579 80,168 81,412 5.34%
-
Net Worth 81,528 89,678 79,632 83,827 88,144 93,453 95,977 -2.68%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 81,528 89,678 79,632 83,827 88,144 93,453 95,977 -2.68%
NOSH 55,529 55,494 55,714 55,937 55,510 55,537 55,548 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -7.25% -1.67% -0.05% -0.51% -6.47% 9.08% 1.11% -
ROE -9.26% -2.15% 0.20% -0.21% -4.63% 7.79% 0.95% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 186.87 163.28 156.96 150.47 161.73 158.76 148.21 3.93%
EPS -13.60 -3.46 0.28 -0.32 -7.35 13.11 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4682 1.616 1.4293 1.4986 1.5879 1.6827 1.7278 -2.67%
Adjusted Per Share Value based on latest NOSH - 55,937
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 23.91 20.88 20.15 19.39 20.68 20.31 18.97 3.92%
EPS -1.74 -0.44 0.04 -0.04 -0.94 1.68 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1878 0.2066 0.1835 0.1931 0.2031 0.2153 0.2211 -2.68%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.60 0.88 0.56 0.55 0.47 0.79 1.06 -
P/RPS 0.32 0.54 0.36 0.37 0.29 0.50 0.72 -12.63%
P/EPS -4.41 -25.38 200.00 -171.88 -6.39 6.03 64.63 -
EY -22.67 -3.94 0.50 -0.58 -15.64 16.59 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.39 0.37 0.30 0.47 0.61 -6.40%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 27/02/08 26/02/07 -
Price 0.53 0.89 0.70 0.60 0.39 0.69 1.09 -
P/RPS 0.28 0.55 0.45 0.40 0.24 0.43 0.74 -14.94%
P/EPS -3.90 -25.67 250.00 -187.50 -5.31 5.26 66.46 -
EY -25.66 -3.90 0.40 -0.53 -18.85 19.00 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.55 0.49 0.40 0.25 0.41 0.63 -8.89%

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