[SMCAP] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 110.53%
YoY- 108.78%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 433,090 348,606 374,377 325,526 352,041 382,410 347,981 3.71%
PBT -1,448 230 16,931 946 -5,039 8,165 -7,706 -24.29%
Tax -2,016 -3,731 -5,661 -495 -4,700 -1,111 -1,190 9.17%
NP -3,464 -3,501 11,270 451 -9,739 7,054 -8,896 -14.53%
-
NP to SH -3,618 -4,053 11,486 869 -9,896 4,453 -8,957 -14.01%
-
Tax Rate - 1,622.17% 33.44% 52.33% - 13.61% - -
Total Cost 436,554 352,107 363,107 325,075 361,780 375,356 356,877 3.41%
-
Net Worth 162,298 88,701 55,536 79,235 83,061 89,694 86,098 11.13%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 510 -2,908 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 162,298 88,701 55,536 79,235 83,061 89,694 86,098 11.13%
NOSH 61,083 55,300 55,536 55,541 55,485 55,257 55,515 1.60%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -0.80% -1.00% 3.01% 0.14% -2.77% 1.84% -2.56% -
ROE -2.23% -4.57% 20.68% 1.10% -11.91% 4.96% -10.40% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 709.02 630.39 674.11 586.10 634.47 692.05 626.82 2.07%
EPS -5.92 -7.33 20.68 1.56 -17.84 8.06 -16.13 -15.37%
DPS 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.657 1.604 1.00 1.4266 1.497 1.6232 1.5509 9.37%
Adjusted Per Share Value based on latest NOSH - 55,541
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 99.28 79.91 85.82 74.62 80.70 87.66 79.77 3.71%
EPS -0.83 -0.93 2.63 0.20 -2.27 1.02 -2.05 -13.97%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.372 0.2033 0.1273 0.1816 0.1904 0.2056 0.1974 11.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.585 0.49 0.625 0.53 0.61 0.54 0.88 -
P/RPS 0.08 0.08 0.09 0.09 0.10 0.08 0.14 -8.89%
P/EPS -9.88 -6.69 3.02 33.87 -3.42 6.70 -5.45 10.41%
EY -10.12 -14.96 33.09 2.95 -29.24 14.92 -18.33 -9.41%
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.31 0.63 0.37 0.41 0.33 0.57 -14.65%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 28/11/12 24/11/11 26/11/10 30/11/09 24/11/08 28/11/07 -
Price 0.595 0.50 0.84 0.55 0.56 0.43 0.85 -
P/RPS 0.08 0.08 0.12 0.09 0.09 0.06 0.14 -8.89%
P/EPS -10.05 -6.82 4.06 35.15 -3.14 5.34 -5.27 11.34%
EY -9.95 -14.66 24.62 2.84 -31.85 18.74 -18.98 -10.19%
DY 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.31 0.84 0.39 0.37 0.26 0.55 -14.15%

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