[SMCAP] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 39.13%
YoY- -169.8%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 350,981 365,252 326,297 370,318 368,237 334,373 330,356 1.01%
PBT 5,963 16,471 -6,057 -4,207 14,113 -20,383 20,486 -18.57%
Tax -6,237 -3,524 -346 -3,778 -2,142 -261 -1,051 34.51%
NP -274 12,947 -6,403 -7,985 11,971 -20,644 19,435 -
-
NP to SH -650 13,223 -8,253 -5,931 8,497 -18,599 17,415 -
-
Tax Rate 104.60% 21.40% - - 15.18% - 5.13% -
Total Cost 351,255 352,305 332,700 378,303 356,266 355,017 310,921 2.05%
-
Net Worth 88,258 55,543 73,453 86,579 89,709 81,507 101,452 -2.29%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div -2,908 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 88,258 55,543 73,453 86,579 89,709 81,507 101,452 -2.29%
NOSH 55,365 55,543 55,558 55,294 55,513 55,522 56,315 -0.28%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.08% 3.54% -1.96% -2.16% 3.25% -6.17% 5.88% -
ROE -0.74% 23.81% -11.24% -6.85% 9.47% -22.82% 17.17% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 633.93 657.59 587.30 669.72 663.33 602.23 586.61 1.30%
EPS -1.17 23.81 -14.85 -10.73 15.31 -33.50 30.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5941 1.00 1.3221 1.5658 1.616 1.468 1.8015 -2.01%
Adjusted Per Share Value based on latest NOSH - 55,294
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 80.45 83.73 74.80 84.89 84.41 76.65 75.73 1.01%
EPS -0.15 3.03 -1.89 -1.36 1.95 -4.26 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.1273 0.1684 0.1985 0.2056 0.1868 0.2326 -2.29%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.56 0.73 0.45 0.55 0.57 0.97 4.66 -
P/RPS 0.09 0.11 0.08 0.08 0.09 0.16 0.79 -30.35%
P/EPS -47.70 3.07 -3.03 -5.13 3.72 -2.90 15.07 -
EY -2.10 32.61 -33.01 -19.50 26.85 -34.53 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.73 0.34 0.35 0.35 0.66 2.59 -28.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 23/08/11 30/08/10 28/08/09 28/08/08 27/08/07 18/08/06 -
Price 0.51 0.65 0.54 0.62 0.54 0.94 2.92 -
P/RPS 0.08 0.10 0.09 0.09 0.08 0.16 0.50 -26.29%
P/EPS -43.44 2.73 -3.64 -5.78 3.53 -2.81 9.44 -
EY -2.30 36.63 -27.51 -17.30 28.35 -35.64 10.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.65 0.41 0.40 0.33 0.64 1.62 -23.66%

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