[SMCAP] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -105.7%
YoY- -206.8%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 CAGR
Revenue 326,297 370,318 368,237 334,373 330,356 326,056 364,761 -1.86%
PBT -6,057 -4,207 14,113 -20,383 20,486 -8,646 1,532 -
Tax -346 -3,778 -2,142 -261 -1,051 -744 -5,691 -37.69%
NP -6,403 -7,985 11,971 -20,644 19,435 -9,390 -4,159 7.56%
-
NP to SH -8,253 -5,931 8,497 -18,599 17,415 -10,827 -4,159 12.27%
-
Tax Rate - - 15.18% - 5.13% - 371.48% -
Total Cost 332,700 378,303 356,266 355,017 310,921 335,446 368,920 -1.73%
-
Net Worth 73,453 86,579 89,709 81,507 101,452 75,290 83,846 -2.21%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 CAGR
Net Worth 73,453 86,579 89,709 81,507 101,452 75,290 83,846 -2.21%
NOSH 55,558 55,294 55,513 55,522 56,315 50,530 50,509 1.62%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 CAGR
NP Margin -1.96% -2.16% 3.25% -6.17% 5.88% -2.88% -1.14% -
ROE -11.24% -6.85% 9.47% -22.82% 17.17% -14.38% -4.96% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 CAGR
RPS 587.30 669.72 663.33 602.23 586.61 645.27 722.16 -3.43%
EPS -14.85 -10.73 15.31 -33.50 30.92 -21.43 -8.23 10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3221 1.5658 1.616 1.468 1.8015 1.49 1.66 -3.77%
Adjusted Per Share Value based on latest NOSH - 55,522
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 CAGR
RPS 75.17 85.31 84.83 77.03 76.11 75.12 84.03 -1.86%
EPS -1.90 -1.37 1.96 -4.28 4.01 -2.49 -0.96 12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1692 0.1995 0.2067 0.1878 0.2337 0.1735 0.1932 -2.21%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/07/04 -
Price 0.45 0.55 0.57 0.97 4.66 0.69 1.10 -
P/RPS 0.08 0.08 0.09 0.16 0.79 0.11 0.15 -10.07%
P/EPS -3.03 -5.13 3.72 -2.90 15.07 -3.22 -13.36 -22.17%
EY -33.01 -19.50 26.85 -34.53 6.64 -31.05 -7.49 28.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.35 0.66 2.59 0.46 0.66 -10.60%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 CAGR
Date 30/08/10 28/08/09 28/08/08 27/08/07 18/08/06 08/08/05 30/09/04 -
Price 0.54 0.62 0.54 0.94 2.92 0.92 0.85 -
P/RPS 0.09 0.09 0.08 0.16 0.50 0.14 0.12 -4.74%
P/EPS -3.64 -5.78 3.53 -2.81 9.44 -4.29 -10.32 -16.14%
EY -27.51 -17.30 28.35 -35.64 10.59 -23.29 -9.69 19.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.33 0.64 1.62 0.62 0.51 -3.62%

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