[SMCAP] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -69.37%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 401,545 355,471 355,236 336,823 374,290 359,847 319,946 3.85%
PBT -3,474 9,239 13,422 -7,006 -5,300 5,242 -9,924 -16.03%
Tax -2,196 -6,196 -2,471 -1,306 -3,704 -1,992 -339 36.49%
NP -5,670 3,043 10,951 -8,312 -9,004 3,250 -10,263 -9.40%
-
NP to SH -6,261 3,129 11,306 -10,154 -9,744 2,672 -9,042 -5.93%
-
Tax Rate - 67.06% 18.41% - - 38.00% - -
Total Cost 407,215 352,428 344,285 345,135 383,294 356,597 330,209 3.55%
-
Net Worth 152,394 88,174 55,516 71,736 86,445 93,487 91,002 8.96%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 510 -2,908 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 152,394 88,174 55,516 71,736 86,445 93,487 91,002 8.96%
NOSH 55,543 55,515 55,516 55,515 55,495 55,531 55,533 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -1.41% 0.86% 3.08% -2.47% -2.41% 0.90% -3.21% -
ROE -4.11% 3.55% 20.37% -14.15% -11.27% 2.86% -9.94% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 722.94 640.31 639.87 606.72 674.45 648.00 576.13 3.85%
EPS -11.27 5.64 20.37 -18.29 -17.56 4.81 -16.28 -5.94%
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7437 1.5883 1.00 1.2922 1.5577 1.6835 1.6387 8.96%
Adjusted Per Share Value based on latest NOSH - 55,515
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 92.04 81.48 81.43 77.21 85.80 82.49 73.34 3.85%
EPS -1.44 0.72 2.59 -2.33 -2.23 0.61 -2.07 -5.86%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3493 0.2021 0.1273 0.1644 0.1982 0.2143 0.2086 8.96%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.58 0.73 0.68 0.57 0.41 0.67 0.93 -
P/RPS 0.08 0.11 0.11 0.09 0.06 0.10 0.16 -10.90%
P/EPS -5.15 12.95 3.34 -3.12 -2.34 13.92 -5.71 -1.70%
EY -19.43 7.72 29.95 -32.09 -42.82 7.18 -17.51 1.74%
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.46 0.68 0.44 0.26 0.40 0.57 -15.31%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 30/05/11 31/05/10 29/05/09 28/05/08 30/05/07 -
Price 0.70 0.62 0.74 0.54 0.50 0.56 1.05 -
P/RPS 0.10 0.10 0.12 0.09 0.07 0.09 0.18 -9.32%
P/EPS -6.21 11.00 3.63 -2.95 -2.85 11.64 -6.45 -0.62%
EY -16.10 9.09 27.52 -33.87 -35.12 8.59 -15.51 0.62%
DY 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.39 0.74 0.42 0.32 0.33 0.64 -13.92%

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