[SMCAP] YoY TTM 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- -66.85%
YoY- -322.23%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 348,606 374,377 325,526 352,041 382,410 347,981 319,247 1.47%
PBT 230 16,931 946 -5,039 8,165 -7,706 6,323 -42.40%
Tax -3,731 -5,661 -495 -4,700 -1,111 -1,190 -357 47.81%
NP -3,501 11,270 451 -9,739 7,054 -8,896 5,966 -
-
NP to SH -4,053 11,486 869 -9,896 4,453 -8,957 6,759 -
-
Tax Rate 1,622.17% 33.44% 52.33% - 13.61% - 5.65% -
Total Cost 352,107 363,107 325,075 361,780 375,356 356,877 313,281 1.96%
-
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 -2,908 - - - - - - -
Div Payout % 0.00% - - - - - - -
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 -1.00% 3.01% 0.14% -2.77% 1.84% -2.56% 1.87% -
ROE -4.57% 20.68% 1.10% -11.91% 4.96% -10.40% 7.12% -
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 630.39 674.11 586.10 634.47 692.05 626.82 575.17 1.53%
EPS -7.33 20.68 1.56 -17.84 8.06 -16.13 12.18 -
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 79.91 85.82 74.62 80.70 87.66 79.77 73.18 1.47%
EPS -0.93 2.63 0.20 -2.27 1.02 -2.05 1.55 -
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 0.08 0.09 0.09 0.10 0.08 0.14 0.19 -13.41%
P/EPS -6.69 3.02 33.87 -3.42 6.70 -5.45 9.03 -
EY -14.96 33.09 2.95 -29.24 14.92 -18.33 11.07 -
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 0.08 0.12 0.09 0.09 0.06 0.14 0.19 -13.41%
P/EPS -6.82 4.06 35.15 -3.14 5.34 -5.27 8.87 -
EY -14.66 24.62 2.84 -31.85 18.74 -18.98 11.28 -
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