[SMCAP] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -47.59%
YoY- 149.72%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 374,377 325,526 352,041 382,410 347,981 319,247 333,268 1.95%
PBT 16,931 946 -5,039 8,165 -7,706 6,323 24,017 -5.65%
Tax -5,661 -495 -4,700 -1,111 -1,190 -357 -2,816 12.33%
NP 11,270 451 -9,739 7,054 -8,896 5,966 21,201 -9.99%
-
NP to SH 11,486 869 -9,896 4,453 -8,957 6,759 18,219 -7.39%
-
Tax Rate 33.44% 52.33% - 13.61% - 5.65% 11.73% -
Total Cost 363,107 325,075 361,780 375,356 356,877 313,281 312,067 2.55%
-
Net Worth 55,536 79,235 83,061 89,694 86,098 94,995 80,319 -5.96%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 55,536 79,235 83,061 89,694 86,098 94,995 80,319 -5.96%
NOSH 55,536 55,541 55,485 55,257 55,515 55,504 50,515 1.59%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.01% 0.14% -2.77% 1.84% -2.56% 1.87% 6.36% -
ROE 20.68% 1.10% -11.91% 4.96% -10.40% 7.12% 22.68% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 674.11 586.10 634.47 692.05 626.82 575.17 659.74 0.35%
EPS 20.68 1.56 -17.84 8.06 -16.13 12.18 36.07 -8.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.4266 1.497 1.6232 1.5509 1.7115 1.59 -7.43%
Adjusted Per Share Value based on latest NOSH - 55,257
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 85.82 74.62 80.70 87.66 79.77 73.18 76.39 1.95%
EPS 2.63 0.20 -2.27 1.02 -2.05 1.55 4.18 -7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1816 0.1904 0.2056 0.1974 0.2178 0.1841 -5.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.625 0.53 0.61 0.54 0.88 1.10 0.82 -
P/RPS 0.09 0.09 0.10 0.08 0.14 0.19 0.12 -4.67%
P/EPS 3.02 33.87 -3.42 6.70 -5.45 9.03 2.27 4.87%
EY 33.09 2.95 -29.24 14.92 -18.33 11.07 43.98 -4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.37 0.41 0.33 0.57 0.64 0.52 3.24%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 26/11/10 30/11/09 24/11/08 28/11/07 27/11/06 20/01/06 -
Price 0.84 0.55 0.56 0.43 0.85 1.08 3.98 -
P/RPS 0.12 0.09 0.09 0.06 0.14 0.19 0.60 -23.51%
P/EPS 4.06 35.15 -3.14 5.34 -5.27 8.87 11.04 -15.35%
EY 24.62 2.84 -31.85 18.74 -18.98 11.28 9.06 18.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.39 0.37 0.26 0.55 0.63 2.50 -16.61%

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